Valuation JGC Holdings Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-15 EDT			5-day change	1st Jan Change
2,325.00 ^JPY	+1.93%		-6.02%	+22.34%

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	562,303	-	-
Change	-	6.77%	-8.84%	-21%	93.25%	2.33%	-	-
Enterprise Value (EV) ¹	153,951	98,627	74,208	-14,478	184,191	213,287	210,500	167,266
Change	-	-35.94%	-24.76%	-119.51%	1,372.24%	15.8%	-1.31%	-20.54%
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	1.25x	1.18x	1.1x
PEG	-	-0x	0x	7.5x	-0x	3.93x	-4.23x	1x
Capitalization / Revenue	0.86x	0.65x	0.43x	0.33x	0.74x	0.8x	0.73x	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	4.25x	3.52x	2.41x
EV / EBIT	7.44x	2.69x	-3.91x	1.26x	5.2x	5.83x	4.64x	3.08x
EV / FCF	13.3x	1.02x	-7.97x	-0.46x	2.96x	5.74x	6.29x	8.72x
FCF Yield	7.55%	97.6%	-12.5%	-216%	33.8%	17.4%	15.9%	11.5%
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%	2.13%	2.4%	2.74%
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	2,325.00	2,325.00	2,325.00
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

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	12.76x	0.29x	4.03x	2.17%	3.41B
QUANTA SERVICES, INC.	68.43x	2.95x	28.86x	0.07%	99.18B
VINCI	13.24x	1.07x	5.86x	4.44%	72.18B
COMFORT SYSTEMS USA, INC.	41.14x	5.04x	27.97x	0.16%	62.38B
LARSEN & TOUBRO LIMITED	25.5x	1.95x	18.93x	1.22%	55.12B
FERROVIAL N.V.	55.51x	4.63x	29.58x	1.64%	46.18B
HOCHTIEF AG	33.9x	0.8x	13.46x	1.88%	39.95B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	28.62x	0.55x	8.84x	2.11%	36.35B
EMCOR GROUP, INC.	26.53x	1.72x	16.57x	0.18%	34.43B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.81x	0.3x	6.31x	5.9%	28.61B
Average	31.04x	1.93x	16.04x	1.98%	47.78B
Weighted average by Cap.	37.19x	2.36x	18.97x	1.7%