Valuation EXEO Group, Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-14 EDT			5-day change	1st Jan Change
2,632.50 ^JPY	+0.42%		-1.63%	+1.29%

08-07	EXEO Group, Inc. Provides cash Dividend Guidance for the Second Quarter- End and Fiscal Year Ending March 31, 2027	CI
08-07	EXEO Group, Inc. Provides Consolidated Earnings Guidance for the Full Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	250,795	256,963	340,585	347,943	545,567	532,732	-	-
Change	-	2.46%	32.54%	2.16%	56.8%	-2.35%	-	-
Enterprise Value (EV) ¹	273,947	317,627	394,721	437,122	641,089	614,736	608,491	626,241
Change	-	15.94%	24.27%	10.74%	46.66%	-4.11%	-1.02%	2.92%
P/E	9.02x	11.7x	17.1x	13x	17.7x	14.7x	13.8x	13.4x
PBR	0.82x	0.85x	1.09x	1.08x	1.59x	1.5x	1.42x	1.34x
PEG	-	-0.6x	-2.27x	0.4x	1x	0.8x	2x	5.27x
Capitalization / Revenue	0.42x	0.41x	0.55x	0.52x	0.69x	0.71x	0.69x	0.67x
EV / Revenue	0.46x	0.51x	0.64x	0.65x	0.81x	0.82x	0.79x	0.79x
EV / EBITDA	5.5x	7.7x	8.92x	7.67x	9.41x	8.48x	8.04x	8.03x
EV / EBIT	6.46x	9.76x	11.6x	10.3x	12.3x	10.8x	10.2x	10.2x
EV / FCF	45.5x	-40.5x	13.9x	-37.7x	35.1x	19.1x	19.7x	19.6x
FCF Yield	2.2%	-2.47%	7.17%	-2.65%	2.85%	5.23%	5.07%	5.09%
Dividend per Share ²	48	51	60	63	68	81.25	83	88.67
Rate of return	4.25%	4.26%	3.71%	3.75%	2.55%	3.1%	3.17%	3.38%
EPS ²	125.3	102.5	94.76	129	151.1	178.3	190.6	195.4
Distribution rate	38.3%	49.8%	63.3%	48.8%	45%	45.6%	43.5%	45.4%
Net sales ¹	594,840	627,607	614,095	670,822	787,715	748,000	767,700	793,233
EBITDA ¹	49,794	41,252	44,263	56,979	68,140	72,500	75,725	78,000
EBIT ¹	42,380	32,552	34,121	42,465	52,016	56,900	59,500	61,500
Net income ¹	27,766	22,233	20,058	26,855	31,031	36,720	38,200	38,500
Net Debt ¹	23,152	60,664	54,136	89,179	95,522	82,004	75,758	93,509
Reference price ²	1,130.50	1,198.50	1,619.00	1,680.00	2,668.50	2,621.50	2,621.50	2,621.50
Nbr of stocks (in thousands)	221,845	214,404	210,367	207,109	204,447	203,217	-	-
Announcement Date	5/13/22	5/12/23	5/10/24	5/9/25	5/13/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EXEO GROUP, INC.	14.71x	0.82x	8.48x	3.1%	3.34B
QUANTA SERVICES, INC.	58.72x	2.68x	25.57x	0.07%	101B
VINCI	13.42x	1.13x	6.19x	4.36%	77.96B
COMFORT SYSTEMS USA, INC.	35.65x	4.49x	24.39x	0.19%	60.7B
LARSEN & TOUBRO LIMITED	27.25x	2.08x	20.46x	1.11%	58.67B
FERROVIAL N.V.	58.04x	4.6x	29.1x	1.55%	46.84B
HOCHTIEF AG	30.85x	0.76x	12.59x	2.01%	38.52B
EMCOR GROUP, INC.	25.37x	1.74x	16.03x	0.18%	36.67B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.67x	0.53x	8.31x	2.3%	35.13B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.52x	0.3x	5.99x	6.23%	27.2B
Average	29.42x	1.91x	15.71x	2.11%	48.62B
Weighted average by Cap.	34.27x	2.25x	17.83x	1.73%