Valuation Hazama Ando Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-30 EDT			5-day change	1st Jan Change
1,750.50 ^JPY	-0.51%		-0.51%	-7.43%

10-06	Helical Fusion Co., Ltd. announced that it has received ¥5.93 billion in funding from a group of investors	CI
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

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	274,623	-	-
Change	-	-11.32%	36.88%	15.28%	43%	-10.31%	-	-
Enterprise Value (EV) ¹	111,657	84,222	159,174	184,734	267,541	235,306	224,096	213,560
Change	-	-24.57%	88.99%	16.06%	44.83%	-12.05%	-4.76%	-4.7%
P/E	9.15x	9.1x	13.4x	8.09x	10.3x	10.8x	10.9x	10.3x
PBR	1.08x	0.95x	1.21x	1.25x	1.47x	1.33x	1.27x	1.09x
PEG	-	-1.87x	-2.34x	0.1x	0.8x	-0.8x	-7.64x	1.89x
Capitalization / Revenue	0.45x	0.36x	0.47x	0.5x	0.7x	0.58x	0.56x	0.53x
EV / Revenue	0.33x	0.23x	0.4x	0.43x	0.61x	0.5x	0.46x	0.41x
EV / EBITDA	3.85x	3.84x	7.55x	4.77x	7.18x	6.44x	5.94x	5.17x
EV / EBIT	4.2x	4.24x	8.56x	5.24x	7.96x	6.88x	6.24x	5.34x
EV / FCF	-2.75x	3.06x	-	27.8x	10.9x	13.8x	11.4x	-
FCF Yield	-36.4%	32.7%	-	3.59%	9.15%	7.22%	8.79%	-
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%	5.01%	5.14%	5.03%
EPS ²	98.84	94.02	88.64	168.8	189.7	162.8	160.5	169.2
Distribution rate	40.5%	42.5%	67.7%	41.5%	42.2%	53.8%	56.1%	52%
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	36,550	37,750	41,300
EBIT ¹	26,600	19,853	18,591	35,243	33,618	34,200	35,933	40,000
Net income ¹	17,671	15,187	13,878	26,444	29,746	25,533	25,167	26,550
Net Debt ¹	-41,365	-51,483	-26,580	-29,396	-38,656	-39,317	-50,527	-61,063
Reference price ²	904.00	856.00	1,186.00	1,366.00	1,952.00	1,750.50	1,750.50	1,750.50
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.($)
HAZAMA ANDO CORPORATION	10.81x	0.5x	6.48x	4.98%	1.75B
QUANTA SERVICES, INC.	51.98x	2.5x	23.47x	0.07%	95.5B
VINCI	12.14x	1.03x	5.7x	4.8%	67.59B
LARSEN & TOUBRO LIMITED	25.58x	1.96x	19.83x	1.14%	55.51B
COMFORT SYSTEMS USA, INC.	26.12x	3.2x	17.76x	0.25%	46.32B
FERROVIAL N.V.	52.95x	4.14x	25.95x	1.78%	40.92B
HOCHTIEF AG	26.55x	0.66x	10.87x	2.34%	32.27B
EMCOR GROUP, INC.	20.54x	1.44x	13.31x	0.23%	30.41B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.32x	0.34x	6.69x	5.3%	28.58B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.89x	0.41x	6.53x	2.79%	27.36B
Average	25.39x	1.62x	13.66x	2.37%	42.62B
Weighted average by Cap.	30.11x	1.93x	15.84x	1.87%