Valuation Masaru Corporation

Stocks

Market Closed - Japan Exchange 23:50:56 2026-11-04 EST			5-day change	1st Jan Change
5,390.00 ^JPY	-2.00%		-2.00%	+22.36%

05-14	Tranche Update on Masaru Corporation's Equity Buyback Plan announced on May 13, 2026.	CI
05-14	Masaru Corporation's Equity Buyback announced on May 13, 2026 has closed with 15,300 shares for ¥75.43 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	3,267	2,880	2,674	3,040	3,385	3,919
Change	-	-11.85%	-7.15%	13.7%	11.33%	15.8%
Enterprise Value (EV) ¹	1,494	1,223	1,187	1,489	2,169	1,587
Change	-	-18.15%	-2.94%	25.47%	45.62%	-26.81%
P/E	7.82x	8.96x	14x	8.83x	12.2x	9.67x
PBR	0.79x	0.66x	0.6x	0.64x	0.69x	0.74x
PEG	-	-0.4x	-0.3x	0.1x	-0.6x	0.2x
Capitalization / Revenue	0.29x	0.37x	0.38x	0.35x	0.38x	0.37x
EV / Revenue	0.13x	0.16x	0.17x	0.17x	0.24x	0.15x
EV / EBITDA	1.96x	2.78x	5.14x	2.8x	4.77x	2.1x
EV / EBIT	2.04x	3x	5.99x	2.95x	5.33x	2.49x
EV / FCF	1.22x	-19.3x	-3.81x	6.33x	5.23x	1.28x
FCF Yield	82.3%	-5.19%	-26.2%	15.8%	19.1%	77.9%
Dividend per Share ²	160	125	80	140	125	-
Rate of return	4.26%	3.79%	2.62%	4.06%	3.27%	-
EPS ²	480.8	368.5	218.1	390.9	313.1	455.7
Distribution rate	33.3%	33.9%	36.7%	35.8%	39.9%	-
Net sales ¹	11,409	7,794	6,959	8,635	8,947	10,647
EBITDA ¹	764	440	231	532	455	755
EBIT ¹	731	407	198	504	407	638
Net income ¹	417	321	191	344	277	405
Net Debt ¹	-1,773	-1,657	-1,487	-1,551	-1,216	-2,332
Reference price ²	3,760.00	3,300.00	3,050.00	3,450.00	3,820.00	4,405.00
Nbr of stocks (in thousands)	869	873	877	881	886	890
Announcement Date	12/22/20	12/24/21	12/23/22	12/26/23	12/25/24	12/24/25

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.($)
MASARU CORPORATION	-	-	-	-	30.47M
QUANTA SERVICES, INC.	45.17x	2.21x	21.39x	0.08%	87.46B
VINCI	12.35x	1.05x	5.79x	4.71%	69.31B
LARSEN & TOUBRO LIMITED	26.2x	2x	20.18x	1.13%	57.3B
COMFORT SYSTEMS USA, INC.	21.54x	2.6x	14.46x	0.3%	38.12B
FERROVIAL N.V.	54.38x	4.28x	26.97x	1.8%	42.49B
HOCHTIEF AG	25.08x	0.62x	10.28x	2.47%	30.7B
EMCOR GROUP, INC.	18.51x	1.29x	11.62x	0.24%	27.99B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.97x	0.35x	6.99x	4.76%	29.15B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	20.82x	0.39x	6.19x	2.92%	26.14B
Average	25.56x	1.64x	13.76x	2.05%	40.87B
Weighted average by Cap.	28.01x	1.80x	15.01x	1.92%