Valuation JDC Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-06 EDT			5-day change	1st Jan Change
516.00 ^JPY	-0.39%		-5.49%	-4.44%

07-15	JDC Corporation Proposes Special Dividend for the Fiscal Year Ended May 31, 2026, Payable on August 28, 2026	CI
07-15	JDC Corporation Provides Consolidated and Non-Consolidated Earnings Guidance for the Year Ending May 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026
Market Cap ¹	48,948	44,715	47,686	38,725	37,255	43,222
Change	-	-8.65%	6.64%	-18.79%	-3.79%	16.02%
Enterprise Value (EV) ¹	37,660	27,157	53,445	46,782	49,141	61,215
Change	-	-27.89%	96.8%	-12.47%	5.04%	24.57%
P/E	6.37x	6.05x	14.7x	-5.38x	28.2x	7.93x
PBR	0.67x	0.57x	0.61x	0.57x	0.56x	0.61x
PEG	-	-1.25x	-0.3x	0x	-0x	0x
Capitalization / Revenue	0.42x	0.35x	0.31x	0.29x	0.3x	0.32x
EV / Revenue	0.32x	0.21x	0.35x	0.34x	0.4x	0.45x
EV / EBITDA	3.08x	2.62x	7.47x	-6.62x	11.1x	7.02x
EV / EBIT	3.56x	3.41x	12.1x	-4.97x	21.2x	8.56x
EV / FCF	-5.06x	41.2x	-3.2x	-16.9x	-2.52x	-7.41x
FCF Yield	-19.8%	2.43%	-31.3%	-5.93%	-39.7%	-13.5%
Dividend per Share ²	20	20	20	20	20	20
Rate of return	3.55%	3.92%	3.49%	4.31%	4.27%	3.69%
EPS ²	88.55	84.28	38.89	-86.22	16.61	68.33
Distribution rate	22.6%	23.7%	51.4%	-23.2%	120%	29.3%
Net sales ¹	117,803	126,790	154,202	135,701	123,349	135,207
EBITDA ¹	12,232	10,360	7,157	-7,066	4,443	8,719
EBIT ¹	10,565	7,958	4,408	-9,405	2,319	7,151
Net income ¹	7,713	7,389	3,291	-7,191	1,332	5,450
Net Debt ¹	-11,288	-17,558	5,759	8,057	11,886	17,993
Reference price ²	564.00	510.00	573.00	464.00	468.00	542.00
Nbr of stocks (in thousands)	86,787	87,677	83,222	83,459	79,606	79,746
Announcement Date	8/26/21	8/25/22	8/25/23	8/27/24	8/22/25	8/21/26

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.($)
JDC CORPORATION	-	-	-	-	262M
QUANTA SERVICES, INC.	58.97x	2.72x	25.92x	0.06%	103B
VINCI	11.68x	1.01x	5.55x	5%	65.94B
COMFORT SYSTEMS USA, INC.	35.27x	4.44x	24.11x	0.19%	60.19B
LARSEN & TOUBRO LIMITED	25.23x	1.95x	19.18x	1.17%	53.42B
FERROVIAL N.V.	47.94x	3.86x	24.44x	2.02%	37.24B
EMCOR GROUP, INC.	23.79x	1.62x	14.99x	0.19%	34.37B
HOCHTIEF AG	27.77x	0.69x	11.4x	2.24%	33.92B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.43x	0.42x	6.68x	2.76%	28.16B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.01x	0.31x	5.98x	5.63%	26.75B
Average	28.68x	1.89x	15.36x	2.14%	44.3B
Weighted average by Cap.	33.00x	2.17x	17.31x	1.8%