Valuation JGC Holdings Corporation

Stocks

Delayed Japan Exchange Other stock markets 21:16:01 2026-07-23 EDT			5-day change	1st Jan Change
2,306.50 ^JPY	-0.43%		+4.72%	+21.34%

07-01	Infroneer Completes Swing Acquisition	MT
06-12	JGC Holdings Corporation - Special Call

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	560,247	-	-
Change	-	6.77%	-8.84%	-21%	93.25%	1.96%	-	-
Enterprise Value (EV) ¹	153,951	98,627	74,208	-14,478	184,191	211,231	208,444	165,210
Change	-	-35.94%	-24.76%	-119.51%	1,372.24%	14.68%	-1.32%	-20.74%
P/E	-10.4x	13.4x	-45.9x	-713x	13.1x	13x	13.4x	12x
PBR	0.96x	0.99x	0.93x	0.73x	1.28x	1.24x	1.17x	1.09x
PEG	-	-0x	0x	7.5x	-0x	3.93x	-4.23x	1x
Capitalization / Revenue	0.86x	0.65x	0.43x	0.33x	0.74x	0.79x	0.72x	0.68x
EV / Revenue	0.36x	0.16x	0.09x	-0.02x	0.25x	0.3x	0.27x	0.2x
EV / EBITDA	5.52x	2.21x	-7.99x	16.3x	3.94x	4.2x	3.49x	2.38x
EV / EBIT	7.44x	2.69x	-3.91x	1.26x	5.2x	5.77x	4.6x	3.05x
EV / FCF	13.3x	1.02x	-7.97x	-0.46x	2.96x	5.68x	6.23x	8.61x
FCF Yield	7.55%	97.6%	-12.5%	-216%	33.8%	17.6%	16.1%	11.6%
Dividend per Share ²	15	38	40	40	52	49.5	55.75	63.67
Rate of return	1.02%	2.32%	2.68%	3.4%	2.29%	2.14%	2.41%	2.75%
EPS ²	-140.8	122.3	-32.48	-1.65	173.1	178.8	173.1	193.5
Distribution rate	-10.7%	31.1%	-123%	-2,424%	30%	27.7%	32.2%	32.9%
Net sales ¹	428,401	606,890	832,595	858,082	745,280	705,500	775,580	829,000
EBITDA ¹	27,890	44,538	-9,293	-890	46,720	50,244	59,768	69,474
EBIT ¹	20,688	36,699	-18,995	-11,474	35,399	36,610	45,360	54,233
Net income ¹	-35,551	30,665	-7,830	-398	41,842	43,177	41,662	46,430
Net Debt ¹	-215,836	-296,180	-285,689	-298,812	-365,294	-349,016	-351,803	-395,036
Reference price ²	1,464.00	1,641.00	1,490.00	1,176.50	2,272.00	2,316.50	2,316.50	2,316.50
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

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.($)
JGC HOLDINGS CORPORATION	12.8x	0.29x	4.07x	2.16%	3.39B
QUANTA SERVICES, INC.	66.57x	2.88x	28.09x	0.07%	96.51B
VINCI	13.25x	1.07x	5.87x	4.43%	71.9B
COMFORT SYSTEMS USA, INC.	41.51x	5.09x	28.22x	0.16%	62.95B
LARSEN & TOUBRO LIMITED	25.34x	1.94x	18.83x	1.23%	54.42B
FERROVIAL N.V.	55.73x	4.63x	29.6x	1.65%	46.2B
HOCHTIEF AG	33.16x	0.79x	13.14x	1.9%	39.47B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	27.64x	0.54x	8.66x	2.15%	35.44B
EMCOR GROUP, INC.	25.77x	1.67x	16.11x	0.19%	33.56B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.84x	0.3x	5.82x	5.89%	28.68B
Average	30.66x	1.92x	15.84x	1.98%	47.25B
Weighted average by Cap.	36.57x	2.35x	18.73x	1.72%