Valuation Hazama Ando Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 12:19:56 2022-06-30 EDT			5-day change	1st Jan Change
5.920 ^USD	-9.48%		-23.81%	-23.81%

08-05	Hazama Ando Corporation Provides Dividend Guidance for Second Quarter of Fiscal 2027 and Fiscal Year Ending March 31, 2027	CI
08-05	Hazama Ando Corporation Provides Consolidated Earnings 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	153,022	135,705	185,754	214,130	306,197	291,802	-	-
Change	-	-11.32%	36.88%	15.28%	43%	-4.7%	-	-
Enterprise Value (EV) ¹	111,657	84,222	159,174	184,734	267,541	252,885	242,074	231,939
Change	-	-24.57%	88.99%	16.06%	44.83%	-5.48%	-4.27%	-4.19%
P/E	9.15x	9.1x	13.4x	8.09x	10.3x	11.5x	11.7x	11.1x
PBR	1.08x	0.95x	1.21x	1.25x	1.47x	1.57x	1.35x	1.16x
PEG	-	-1.87x	-2.34x	0.1x	0.8x	-0.8x	-8.16x	2.13x
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	0.53x	0.5x	0.45x
EV / EBITDA	3.85x	3.84x	7.55x	4.77x	7.18x	7.5x	6.46x	5.68x
EV / EBIT	4.2x	4.24x	8.56x	5.24x	7.96x	7.43x	6.77x	5.83x
EV / FCF	-2.75x	3.06x	-	27.8x	10.9x	14.9x	12.3x	-
FCF Yield	-36.4%	32.7%	-	3.59%	9.15%	6.72%	8.14%	-
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%	4.71%	4.84%	4.73%
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	1,860.00	1,860.00	1,860.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
QUANTA SERVICES, INC.	57.68x	2.63x	25.16x	0.07%	99.36B
VINCI	13.7x	1.15x	6.29x	4.27%	79.69B
COMFORT SYSTEMS USA, INC.	34.56x	4.35x	23.61x	0.2%	58.85B
LARSEN & TOUBRO LIMITED	26.98x	2.08x	20.46x	1.11%	58.68B
FERROVIAL N.V.	57.18x	4.64x	29.34x	1.54%	47.33B
HOCHTIEF AG	31.24x	0.76x	12.69x	1.98%	38.94B
EMCOR GROUP, INC.	24.71x	1.69x	15.59x	0.19%	35.7B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.62x	0.52x	8.24x	2.31%	34.92B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.45x	0.29x	5.48x	6.28%	27.8B
Average	30.68x	2.01x	16.32x	1.99%	53.48B
Weighted average by Cap.	33.79x	2.22x	17.60x	1.74%