Valuation HASEKO Corporation OTC Markets

Stocks

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

06-12	Japanese Shares Close Higher After Trump Signals at End of Iran War	MT
06-11	Japan Fair Trade Commission Investigates Haseko Subsidiary	MT

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	743,516	-	-
Change	-	9.45%	22.29%	3.74%	42.34%	-2.64%	-	-
Enterprise Value (EV) ¹	430,802	603,181	645,809	720,556	896,948	945,153	983,555	1,004,669
Change	-	40.01%	7.07%	11.57%	24.48%	5.37%	4.06%	2.15%
P/E	7.09x	7.12x	9.23x	15.6x	14.1x	10.9x	9.79x	9.26x
PBR	0.93x	0.92x	1.01x	1.01x	1.36x	1.23x	1.15x	1.08x
PEG	-	0.79x	-1.87x	-0.4x	0.2x	0.4x	0.8x	1.62x
Capitalization / Revenue	0.42x	0.41x	0.47x	0.46x	0.6x	0.54x	0.52x	0.5x
EV / Revenue	0.47x	0.59x	0.59x	0.61x	0.7x	0.69x	0.68x	0.68x
EV / EBITDA	4.85x	6.25x	6.91x	7.76x	8.3x	7.89x	7.45x	7.23x
EV / EBIT	5.21x	6.69x	7.53x	8.51x	9.08x	8.45x	7.99x	7.72x
EV / FCF	12.7x	-5.62x	8.59x	-25.2x	8.61x	39.8x	17.8x	21.8x
FCF Yield	7.86%	-17.8%	11.6%	-3.96%	11.6%	2.51%	5.61%	4.59%
Dividend per Share ²	80	80	85	85	95	102.1	113.8	122.4
Rate of return	5.69%	5.2%	4.48%	4.33%	3.29%	3.63%	4.05%	4.36%
EPS ²	198.3	216.1	205.4	126.2	204.5	257	286.9	303.4
Distribution rate	40.3%	37%	41.4%	67.4%	46.4%	39.7%	39.7%	40.3%
Net sales ¹	909,708	1,027,277	1,094,421	1,177,353	1,273,136	1,376,262	1,442,661	1,483,812
EBITDA ¹	88,800	96,544	93,396	92,903	108,011	119,814	131,962	138,930
EBIT ¹	82,702	90,162	85,747	84,701	98,743	111,896	123,070	130,150
Net income ¹	54,490	59,326	56,038	34,450	54,839	67,943	75,700	79,900
Net Debt ¹	44,374	180,243	128,616	184,024	133,272	201,638	240,040	261,153
Reference price ²	1,407.00	1,539.00	1,896.00	1,965.00	2,885.50	2,809.50	2,809.50	2,809.50
Nbr of stocks (in thousands)	274,647	274,813	272,781	273,044	264,660	264,643	-	-
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.($)
GLENVEAGH PROPERTIES PLC	11.6x	1.24x	9.11x	9.4%	1.42B
ARCHICOM S.A.	7.82x	1.87x	7.54x	3.31%	873M
Average	9.71x	1.56x	8.33x	6.36%	1.15B
Weighted average by Cap.	10.16x	1.48x	8.52x	7.08%