Valuation HASEKO Corporation OTC Markets

Stocks

Market Closed - OTC Markets 12:37:49 2026-05-18 EDT			5-day change	1st Jan Change
17.86 ^USD	-.--%		-.--%	-

08-06	HASEKO Corporation Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI
08-06	HASEKO Corporation Provides Dividend Guidance for the Second Quarter- End of Fiscal 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	386,428	422,938	517,193	536,532	763,676	769,805	-	-
Change	-	9.45%	22.29%	3.74%	42.34%	0.8%	-	-
Enterprise Value (EV) ¹	430,802	603,181	645,809	720,556	896,948	979,705	1,006,945	1,027,609
Change	-	40.01%	7.07%	11.57%	24.48%	9.23%	2.78%	2.05%
P/E	7.09x	7.12x	9.23x	15.6x	14.1x	10.9x	9.76x	9.3x
PBR	0.93x	0.92x	1.01x	1.01x	1.36x	1.27x	1.18x	1.1x
PEG	-	0.79x	-1.87x	-0.4x	0.2x	0.4x	0.9x	1.88x
Capitalization / Revenue	0.42x	0.41x	0.47x	0.46x	0.6x	0.56x	0.53x	0.52x
EV / Revenue	0.47x	0.59x	0.59x	0.61x	0.7x	0.71x	0.7x	0.69x
EV / EBITDA	4.85x	6.25x	6.91x	7.76x	8.3x	7.72x	7.44x	7.23x
EV / EBIT	5.21x	6.69x	7.53x	8.51x	9.08x	8.4x	7.96x	7.72x
EV / FCF	12.7x	-5.62x	8.59x	-25.2x	8.61x	45x	17.7x	17.2x
FCF Yield	7.86%	-17.8%	11.6%	-3.96%	11.6%	2.22%	5.65%	5.83%
Dividend per Share ²	80	80	85	85	95	102.8	113	121.1
Rate of return	5.69%	5.2%	4.48%	4.33%	3.29%	3.54%	3.89%	4.17%
EPS ²	198.3	216.1	205.4	126.2	204.5	267.8	297.8	312.5
Distribution rate	40.3%	37%	41.4%	67.4%	46.4%	38.4%	37.9%	38.8%
Net sales ¹	909,708	1,027,277	1,094,421	1,177,353	1,273,136	1,376,253	1,443,651	1,484,875
EBITDA ¹	88,800	96,544	93,396	92,903	108,011	126,932	135,291	142,167
EBIT ¹	82,702	90,162	85,747	84,701	98,743	116,600	126,471	133,025
Net income ¹	54,490	59,326	56,038	34,450	54,839	70,986	78,768	82,562
Net Debt ¹	44,374	180,243	128,616	184,024	133,272	209,900	237,140	257,803
Reference price ²	1,407.00	1,539.00	1,896.00	1,965.00	2,885.50	2,906.50	2,906.50	2,906.50
Nbr of stocks (in thousands)	274,647	274,813	272,781	273,044	264,660	264,857	-	-
Announcement Date	5/12/22	5/11/23	5/10/24	5/14/25	5/15/26	-	-	-

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.($)
HASEKO CORPORATION	10.84x	0.71x	7.71x	3.54%	4.85B
GLENVEAGH PROPERTIES PLC	11.54x	1.22x	8.97x	9.42%	1.43B
ARCHICOM S.A.	7.14x	1.61x	6.94x	3.58%	796M
Average	9.84x	1.18x	7.87x	5.52%	2.36B
Weighted average by Cap.	10.56x	0.92x	7.88x	4.73%