Valuation HASEKO Corporation

Stocks

Delayed Japan Exchange 22:30:00 2026-10-19 EDT			5-day change	1st Jan Change
2,623.50 ^JPY	-0.98%		+1.47%	-15.59%

09-28	Haseko's Unit Receives Cease and Desist Order; Hit with 329 Million Yen Surcharge Over Bid-Rigging	MT
08-06	HASEKO Corporation Provides Dividend Guidance for the 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	701,737	-	-
Change	-	9.45%	22.29%	3.74%	42.34%	-8.11%	-	-
Enterprise Value (EV) ¹	430,802	603,181	645,809	720,556	896,948	899,896	936,510	959,319
Change	-	40.01%	7.07%	11.57%	24.48%	0.33%	4.07%	2.44%
P/E	7.09x	7.12x	9.23x	15.6x	14.1x	9.78x	8.82x	8.43x
PBR	0.93x	0.92x	1.01x	1.01x	1.36x	1.16x	1.07x	1x
PEG	-	0.79x	-1.87x	-0.4x	0.2x	0.3x	0.8x	1.84x
Capitalization / Revenue	0.42x	0.41x	0.47x	0.46x	0.6x	0.51x	0.49x	0.47x
EV / Revenue	0.47x	0.59x	0.59x	0.61x	0.7x	0.65x	0.65x	0.65x
EV / EBITDA	4.85x	6.25x	6.91x	7.76x	8.3x	7.11x	6.87x	6.69x
EV / EBIT	5.21x	6.69x	7.53x	8.51x	9.08x	7.62x	7.32x	7.15x
EV / FCF	12.7x	-5.62x	8.59x	-25.2x	8.61x	31.6x	16x	15.5x
FCF Yield	7.86%	-17.8%	11.6%	-3.96%	11.6%	3.16%	6.23%	6.46%
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%	3.88%	4.26%	4.57%
EPS ²	198.3	216.1	205.4	126.2	204.5	271	300.3	314.1
Distribution rate	40.3%	37%	41.4%	67.4%	46.4%	37.9%	37.6%	38.6%
Net sales ¹	909,708	1,027,277	1,094,421	1,177,353	1,273,136	1,375,686	1,443,085	1,484,362
EBITDA ¹	88,800	96,544	93,396	92,903	108,011	126,574	136,291	143,333
EBIT ¹	82,702	90,162	85,747	84,701	98,743	118,155	127,860	134,125
Net income ¹	54,490	59,326	56,038	34,450	54,839	71,820	79,457	83,000
Net Debt ¹	44,374	180,243	128,616	184,024	133,272	198,159	234,773	257,582
Reference price ²	1,407.00	1,539.00	1,896.00	1,965.00	2,885.50	2,649.50	2,649.50	2,649.50
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
HASEKO CORPORATION	9.68x	0.65x	7.06x	3.92%	4.4B
DR HORTON	13.37x	1.28x	9.86x	1.29%	38.99B
PULTEGROUP, INC.	11.31x	1.31x	7.89x	0.91%	21.29B
LENNAR CORPORATION	15.89x	0.7x	10.84x	2.59%	18.33B
DAIWA HOUSE INDUSTRY CO., LTD.	9.95x	0.92x	8.73x	4.01%	17.42B
NVR, INC.	16.52x	1.71x	11.55x	-.--%	15.78B
SEKISUI HOUSE, LTD.	9.74x	0.81x	8.77x	4.28%	13.92B
TOLL BROTHERS, INC.	10.52x	1.26x	7.66x	0.77%	12.32B
SEKISUI CHEMICAL CO., LTD.	13.19x	0.81x	6.51x	3.18%	6.59B
Average	12.24x	1.05x	8.76x	2.33%	16.56B
Weighted average by Cap.	12.63x	1.13x	9.23x	1.97%