Valuation Komaihaltec Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-15 EDT			5-day change	1st Jan Change
2,413.00 ^JPY	-0.04%		-2.70%	+26.14%

06-02	Komaihaltec Inc. Provides Consolidated and Unconsolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
06-02	Komaihaltec Inc. Proposes Dividend for the Fiscal Year Ended March 31, 2026, Payable on June 29, 2026; Provides Dividend Guidance for the Second Quarter End and Year-End of Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	10,222	10,120	7,837	9,975	7,379	9,091
Change	-	-1%	-22.56%	27.28%	-26.02%	23.2%
Enterprise Value (EV) ¹	11,262	6,783	12,173	24,660	16,416	16,200
Change	-	-39.77%	79.46%	102.58%	-33.43%	-1.32%
P/E	13.3x	7.52x	23.9x	16x	5.8x	26.9x
PBR	0.37x	0.35x	0.27x	0.31x	0.23x	0.25x
PEG	-	0.1x	-0.3x	0.2x	0x	-0.4x
Capitalization / Revenue	0.34x	0.34x	0.2x	0.18x	0.18x	0.26x
EV / Revenue	0.37x	0.23x	0.31x	0.45x	0.4x	0.47x
EV / EBITDA	8x	2.85x	9.92x	13.9x	11.2x	7.91x
EV / EBIT	24.6x	4.49x	38.5x	34.1x	56.8x	34.3x
EV / FCF	4.76x	1.71x	-1.67x	-2.81x	6.76x	7.65x
FCF Yield	21%	58.6%	-59.8%	-35.5%	14.8%	13.1%
Dividend per Share ²	60	70	70	70	70	70
Rate of return	2.73%	3.22%	4.16%	3.28%	4.43%	3.6%
EPS ²	164.7	289.1	70.39	134	272.7	72.19
Distribution rate	36.4%	24.2%	99.4%	52.3%	25.7%	97%
Net sales ¹	30,293	29,552	39,727	55,384	40,553	34,414
EBITDA ¹	1,408	2,381	1,227	1,768	1,463	2,047
EBIT ¹	457	1,511	316	724	289	472
Net income ¹	776	1,345	328	625	1,274	335
Net Debt ¹	1,040	-3,337	4,336	14,685	9,037	7,109
Reference price ²	2,199.00	2,174.00	1,681.00	2,137.00	1,581.00	1,942.00
Nbr of stocks (in thousands)	4,649	4,655	4,662	4,668	4,667	4,681
Announcement Date	6/30/21	6/30/22	6/30/23	7/1/24	6/27/25	6/25/26

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.($)
KOMAIHALTEC INC.	-	-	-	-	71.55M
QUANTA SERVICES, INC.	53.77x	2.48x	23.7x	0.07%	93.52B
VINCI	12.19x	1.05x	5.73x	4.8%	70.79B
COMFORT SYSTEMS USA, INC.	32.59x	4.09x	22.2x	0.21%	55.61B
LARSEN & TOUBRO LIMITED	26.31x	2.02x	19.89x	1.17%	56.19B
FERROVIAL N.V.	49.5x	3.94x	25.08x	1.85%	39.12B
HOCHTIEF AG	26.22x	0.64x	10.67x	2.36%	32.75B
EMCOR GROUP, INC.	22.89x	1.56x	14.4x	0.2%	33.07B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.45x	0.44x	6.88x	2.75%	29.37B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5x	0.31x	5.8x	5.88%	26.65B
Average	27.77x	1.84x	14.93x	2.14%	43.72B
Weighted average by Cap.	30.88x	2.05x	16.33x	1.87%