Valuation Kajima Corporation

Equities

Market Closed - Japan Exchange Other stock markets 02:30:00 2025-07-14 EDT			5-day change	1st Jan Change
3,726.00 ^JPY	-0.19%		-1.06%	+29.33%

01:34am	Kajima Completes Share Buyback After Reaching 20 Billion Yen Cap	MT
07-04	Kajima Buys Back 2.7 Million Shares in June	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	793,905	735,638	776,770	1,504,156	1,434,826	1,814,729	-	-
Change	-	-7.34%	5.59%	93.64%	-4.61%	26.48%	-	-
Enterprise Value (EV) ¹	790,660	810,155	1,016,766	1,761,928	1,802,160	2,134,001	2,105,113	2,061,010
Change	-	2.47%	25.5%	73.29%	2.28%	18.41%	-1.35%	-2.1%
P/E ratio	8.13x	7.17x	7.01x	13.1x	11.4x	12.7x	11.8x	10.5x
PBR	0.91x	0.78x	0.74x	1.24x	1.14x	1.33x	1.25x	1.18x
PEG	-	0.93x	0.73x	2.77x	1x	1.3x	1.48x	0.9x
Capitalization / Revenue	0.42x	0.35x	0.32x	0.56x	0.49x	0.61x	0.6x	0.58x
EV / Revenue	0.41x	0.39x	0.43x	0.66x	0.62x	0.72x	0.7x	0.66x
EV / EBITDA	5.4x	5.55x	6.86x	10.8x	9.86x	10.9x	9.7x	8.59x
EV / EBIT	6.21x	6.57x	8.23x	12.9x	11.9x	12.8x	11.5x	10.3x
EV / FCF	7.41x	-42.2x	-9.17x	29x	-50.1x	18.4x	18.7x	14.1x
FCF Yield	13.5%	-2.37%	-10.9%	3.45%	-2%	5.44%	5.36%	7.11%
Dividend per Share ²	54	58	70	90	104	114.7	125.6	141.4
Rate of return	3.44%	3.89%	4.38%	2.88%	3.41%	3.08%	3.37%	3.79%
EPS ²	193.1	208	228	238.8	266.5	293.3	316.7	353.3
Distribution rate	28%	27.9%	30.7%	37.7%	39%	39.1%	39.6%	40%
Net sales ¹	1,907,176	2,079,695	2,391,579	2,665,175	2,911,816	2,957,141	3,013,740	3,109,520
EBITDA ¹	146,378	145,993	148,237	163,496	182,733	195,390	217,040	239,900
EBIT ¹	127,298	123,382	123,526	136,226	151,882	166,213	182,423	199,940
Net income ¹	98,522	103,867	111,789	115,033	125,817	136,687	145,646	161,860
Net Debt ¹	-3,245	74,517	239,996	257,772	367,334	319,272	290,384	246,281
Reference price ²	1,571.00	1,491.00	1,598.00	3,126.00	3,048.00	3,726.00	3,726.00	3,726.00
Nbr of stocks (in thousands)	505,350	493,386	486,089	481,176	470,744	487,045	-	-
Announcement Date	5/14/21	5/13/22	5/15/23	5/14/24	5/14/25	-	-	-

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.($)
KAJIMA CORPORATION	12.73x	0.72x	10.94x	3.07%	12.34B
VINCI	14.8x	1.19x	6.58x	3.83%	80.16B
QUANTA SERVICES, INC.	52.48x	2.2x	21.76x	0.11%	56.88B
LARSEN & TOUBRO LIMITED	26.52x	1.97x	18.33x	1.16%	56.75B
FERROVIAL SE	39.08x	4.06x	26.16x	1.78%	38.26B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.16x	0.3x	5.59x	4.9%	35.05B
WSP GLOBAL INC.	41.17x	2.97x	16.27x	0.53%	26.85B
EMCOR GROUP, INC.	23.42x	1.44x	14.47x	0.18%	24.81B
COMFORT SYSTEMS USA, INC.	27.74x	2.39x	18.06x	0.32%	18.99B
Average	27.01x	1.92x	15.35x	1.77%	38.9B
Weighted average by Cap.	27.77x	1.91x	15.07x	1.95%