Valuation Hazama Ando Corporation OTC Markets

Stocks

Market Closed - OTC Markets 14:44:55 2024-02-27 EST			5-day change	1st Jan Change
7.770 ^USD	-0.38%		-.--%	-

09-01	Sunshiki Co., Ltd. announced that it has received ¥80 million in funding from Hazama Ando Corporation, SBI Shinsei Corporate Investment Limited, Sumitomo Mitsui Trust Investment Co., Ltd.	CI
08-05	Hazama Ando Corporation Provides Dividend Guidance for Second Quarter of Fiscal 2027 and 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	153,022	135,705	185,754	214,130	306,197	294,939	-	-
Change	-	-11.32%	36.88%	15.28%	43%	-3.68%	-	-
Enterprise Value (EV) ¹	111,657	84,222	159,174	184,734	267,541	256,023	245,212	235,077
Change	-	-24.57%	88.99%	16.06%	44.83%	-4.31%	-4.22%	-4.13%
P/E	9.15x	9.1x	13.4x	8.09x	10.3x	11.6x	11.8x	11.2x
PBR	1.08x	0.95x	1.21x	1.25x	1.47x	1.59x	1.36x	1.17x
PEG	-	-1.87x	-2.34x	0.1x	0.8x	-0.8x	-8.23x	2.14x
Capitalization / Revenue	0.45x	0.36x	0.47x	0.5x	0.7x	0.62x	0.6x	0.57x
EV / Revenue	0.33x	0.23x	0.4x	0.43x	0.61x	0.54x	0.5x	0.46x
EV / EBITDA	3.85x	3.84x	7.55x	4.77x	7.18x	7.6x	6.54x	5.76x
EV / EBIT	4.2x	4.24x	8.56x	5.24x	7.96x	7.52x	6.86x	5.91x
EV / FCF	-2.75x	3.06x	-	27.8x	10.9x	15.1x	12.4x	-
FCF Yield	-36.4%	32.7%	-	3.59%	9.15%	6.64%	8.03%	-
Dividend per Share ²	40	40	60	70	80	87.67	90	88
Rate of return	4.42%	4.67%	5.06%	5.12%	4.1%	4.66%	4.79%	4.68%
EPS ²	98.84	94.02	88.64	168.8	189.7	162	159.6	168
Distribution rate	40.5%	42.5%	67.7%	41.5%	42.2%	54.1%	56.4%	52.4%
Net sales ¹	340,293	372,146	394,128	425,160	439,615	474,000	488,300	516,000
EBITDA ¹	29,010	21,953	21,086	38,747	37,276	33,700	37,500	40,800
EBIT ¹	26,600	19,853	18,591	35,243	33,618	34,033	35,767	39,750
Net income ¹	17,671	15,187	13,878	26,444	29,746	25,400	25,033	26,350
Net Debt ¹	-41,365	-51,483	-26,580	-29,396	-38,656	-38,917	-49,727	-59,863
Reference price ²	904.00	856.00	1,186.00	1,366.00	1,952.00	1,880.00	1,880.00	1,880.00
Nbr of stocks (in thousands)	169,272	158,533	156,622	156,757	156,863	156,883	-	-
Announcement Date	5/13/22	5/12/23	5/14/24	5/14/25	5/14/26	-	-	-

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.($)
QUANTA SERVICES, INC.	53.95x	2.48x	23.7x	0.07%	93.02B
VINCI	12.17x	1.05x	5.73x	4.81%	71.23B
COMFORT SYSTEMS USA, INC.	32.75x	4.11x	22.32x	0.21%	55.9B
LARSEN & TOUBRO LIMITED	26.58x	2.04x	20.06x	1.15%	56.91B
FERROVIAL N.V.	50.33x	4.01x	25.51x	1.81%	40.19B
HOCHTIEF AG	28.45x	0.7x	11.59x	2.18%	35.8B
EMCOR GROUP, INC.	22.85x	1.56x	14.37x	0.2%	33.01B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.61x	0.46x	7.27x	2.61%	31.19B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.07x	0.31x	5.83x	5.8%	27.03B
Average	28.31x	1.86x	15.15x	2.09%	49.36B
Weighted average by Cap.	31.21x	2.05x	16.43x	1.85%