Valuation JGC Holdings Corporation Deutsche Boerse AG
Stocks
VJC
JP3667600005
Construction & Engineering
|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12.40 EUR | +0.81% |
|
-2.40% | +20.79% |
| 08-04 | EU opens probe into Spain payment to Japan's JGC in case over renewable subsidies | RE |
| 07-01 | Infroneer Completes Swing Acquisition | MT |
Company Valuation: JGC Holdings Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 369,787 | 394,807 | 359,897 | 284,334 | 549,485 | 552,387 | - | - |
| Change | - | 6.77% | -8.84% | -21% | 93.25% | 0.53% | - | - |
| Enterprise Value (EV) 1 | 153,951 | 98,627 | 74,208 | -14,478 | 184,191 | 200,355 | 200,584 | 157,350 |
| Change | - | -35.94% | -24.76% | -119.51% | 1,372.24% | 8.78% | 0.11% | -21.55% |
| P/E | -10.4x | 13.4x | -45.9x | -713x | 13.1x | 12.8x | 13.2x | 12x |
| PBR | 0.96x | 0.99x | 0.93x | 0.73x | 1.28x | 1.2x | 1.16x | 1.08x |
| PEG | - | -0x | 0x | 7.5x | -0x | 3.87x | -4.17x | 1.23x |
| Capitalization / Revenue | 0.86x | 0.65x | 0.43x | 0.33x | 0.74x | 0.77x | 0.71x | 0.67x |
| EV / Revenue | 0.36x | 0.16x | 0.09x | -0.02x | 0.25x | 0.28x | 0.26x | 0.19x |
| EV / EBITDA | 5.52x | 2.21x | -7.99x | 16.3x | 3.94x | 3.5x | 3.36x | 2.26x |
| EV / EBIT | 7.44x | 2.69x | -3.91x | 1.26x | 5.2x | 5.47x | 4.42x | 3.03x |
| EV / FCF | 13.3x | 1.02x | -7.97x | -0.46x | 2.96x | 5.39x | 6.17x | 6.04x |
| FCF Yield | 7.55% | 97.6% | -12.5% | -216% | 33.8% | 18.6% | 16.2% | 16.6% |
| Dividend per Share 2 | 15 | 38 | 40 | 40 | 52 | 48.8 | 55.6 | 62.75 |
| Rate of return | 1.02% | 2.32% | 2.68% | 3.4% | 2.29% | 2.14% | 2.43% | 2.75% |
| EPS 2 | -140.8 | 122.3 | -32.48 | -1.65 | 173.1 | 178.8 | 173.1 | 190 |
| Distribution rate | -10.7% | 31.1% | -123% | -2,424% | 30% | 27.3% | 32.1% | 33% |
| Net sales 1 | 428,401 | 606,890 | 832,595 | 858,082 | 745,280 | 722,000 | 775,580 | 824,150 |
| EBITDA 1 | 27,890 | 44,538 | -9,293 | -890 | 46,720 | 57,174 | 59,768 | 69,474 |
| EBIT 1 | 20,688 | 36,699 | -18,995 | -11,474 | 35,399 | 36,610 | 45,360 | 51,900 |
| Net income 1 | -35,551 | 30,665 | -7,830 | -398 | 41,842 | 43,177 | 41,662 | 45,672 |
| Net Debt 1 | -215,836 | -296,180 | -285,689 | -298,812 | -365,294 | -352,032 | -351,803 | -395,036 |
| Reference price 2 | 1,464.00 | 1,641.00 | 1,490.00 | 1,176.50 | 2,272.00 | 2,284.00 | 2,284.00 | 2,284.00 |
| Nbr of stocks (in thousands) | 252,587 | 240,589 | 241,541 | 241,678 | 241,851 | 241,851 | - | - |
| Announcement Date | 5/12/22 | 5/11/23 | 5/14/24 | 5/14/25 | 5/14/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 57.68x | 2.63x | 25.16x | 0.07% | 99.36B | |
| 13.7x | 1.15x | 6.29x | 4.27% | 79.69B | |
| 34.56x | 4.35x | 23.61x | 0.2% | 58.85B | |
| 26.98x | 2.08x | 20.46x | 1.11% | 58.68B | |
| 57.18x | 4.64x | 29.34x | 1.54% | 47.33B | |
| 31.24x | 0.76x | 12.69x | 1.98% | 38.94B | |
| 24.71x | 1.69x | 15.59x | 0.19% | 35.7B | |
| 25.62x | 0.52x | 8.24x | 2.31% | 34.92B | |
| 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% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 1963 Stock
- VJC Stock
- Valuation JGC Holdings Corporation
Select your edition
All financial news and data tailored to specific country editions
