Valuation EXEO Group, Inc.

Stocks

Delayed Japan Exchange Other stock markets 22:30:00 2026-07-12 EDT			5-day change	1st Jan Change
2,641.00 ^JPY	-1.58%		-2.62%	+1.62%

06-26	Declaration of Voting Results by EXEO Group	CI
06-24	Tranche Update on EXEO Group, Inc.'s Equity Buyback Plan announced on February 6, 2026.	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	545,282	-	-
Change	-	2.46%	32.54%	2.16%	56.8%	-0.05%	-	-
Enterprise Value (EV) ¹	273,947	317,627	394,721	437,122	641,089	627,286	621,040	638,791
Change	-	15.94%	24.27%	10.74%	46.66%	-2.15%	-1%	2.86%
P/E	9.02x	11.7x	17.1x	13x	17.7x	14.8x	14.1x	13.7x
PBR	0.82x	0.85x	1.09x	1.08x	1.59x	1.53x	1.45x	1.38x
PEG	-	-0.6x	-2.27x	0.4x	1x	0.7x	2.68x	5.42x
Capitalization / Revenue	0.42x	0.41x	0.55x	0.52x	0.69x	0.73x	0.71x	0.69x
EV / Revenue	0.46x	0.51x	0.64x	0.65x	0.81x	0.84x	0.81x	0.81x
EV / EBITDA	5.5x	7.7x	8.92x	7.67x	9.41x	8.73x	8.28x	8.63x
EV / EBIT	6.46x	9.76x	11.6x	10.3x	12.3x	11x	10.4x	10.4x
EV / FCF	45.5x	-40.5x	13.9x	-37.7x	35.1x	20.3x	19.7x	-
FCF Yield	2.2%	-2.47%	7.17%	-2.65%	2.85%	4.92%	5.09%	-
Dividend per Share ²	48	51	60	63	68	80	83	88.67
Rate of return	4.25%	4.26%	3.71%	3.75%	2.55%	2.98%	3.09%	3.3%
EPS ²	125.3	102.5	94.76	129	151.1	181.1	190.6	195.4
Distribution rate	38.3%	49.8%	63.3%	48.8%	45%	44.2%	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	71,833	74,967	74,000
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	2,683.50	2,683.50	2,683.50
Nbr of stocks (in thousands)	221,845	214,404	210,367	207,109	204,447	203,198	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EXEO GROUP, INC.	14.82x	0.84x	8.73x	2.98%	3.38B
QUANTA SERVICES, INC.	68.18x	2.94x	28.76x	0.07%	98.82B
VINCI	13.19x	1.07x	5.85x	4.46%	71.87B
COMFORT SYSTEMS USA, INC.	40.7x	4.99x	27.66x	0.17%	61.72B
LARSEN & TOUBRO LIMITED	26.14x	1.99x	19.33x	1.19%	56.93B
FERROVIAL N.V.	56.3x	4.68x	29.95x	1.61%	46.79B
HOCHTIEF AG	33.26x	0.78x	13.22x	1.91%	39.16B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	28.67x	0.55x	8.86x	2.1%	36.38B
EMCOR GROUP, INC.	26.77x	1.73x	16.73x	0.18%	34.74B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.71x	0.3x	6.27x	6.03%	27.97B
Average	31.27x	1.99x	16.54x	2.07%	47.78B
Weighted average by Cap.	37.21x	2.36x	19.04x	1.71%