Valuation Matsui Construction Co., Ltd.

Stocks

Delayed Japan Exchange 23:53:30 2026-10-25 EDT			5-day change	1st Jan Change
1,424.00 ^JPY	+0.85%		+0.71%	-5.38%

09-20	Matsui Construction Co., Ltd.(TSE:1810) added to S&P Global BMI Index	CI
08-07	Matsui Construction Co., Ltd. Provides Dividend Guidance for the 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	22,860	19,579	20,024	26,597	25,627	45,206
Change	-	-14.35%	2.27%	32.83%	-3.65%	76.4%
Enterprise Value (EV) ¹	3,256	3,682	-1,477	22,303	15,165	28,201
Change	-	13.09%	-140.12%	1,609.73%	-32.01%	85.96%
P/E	10.2x	11.2x	11.8x	23x	9.44x	10.4x
PBR	0.54x	0.46x	0.45x	0.56x	0.51x	0.79x
PEG	-	-0.6x	-4.81x	-0.7x	0x	0.2x
Capitalization / Revenue	0.26x	0.24x	0.23x	0.27x	0.26x	0.47x
EV / Revenue	0.04x	0.04x	-0.02x	0.23x	0.15x	0.29x
EV / EBITDA	0.94x	1.23x	-0.53x	29.2x	3.91x	4.57x
EV / EBIT	1.11x	1.52x	-0.65x	84.2x	4.48x	4.98x
EV / FCF	0.58x	-3.59x	-0.23x	-1.31x	2.46x	3.73x
FCF Yield	173%	-27.8%	-444%	-76.3%	40.7%	26.8%
Dividend per Share ²	16	16	25	26	48	75
Rate of return	2.14%	2.42%	3.7%	2.84%	5.39%	4.73%
EPS ²	73.79	58.92	57.48	39.82	94.3	151.8
Distribution rate	21.7%	27.2%	43.5%	65.3%	50.9%	49.4%
Net sales ¹	87,579	82,468	88,664	96,969	99,253	96,037
EBITDA ¹	3,476	3,005	2,771	763	3,877	6,169
EBIT ¹	2,941	2,416	2,269	265	3,384	5,661
Net income ¹	2,252	1,792	1,702	1,161	2,726	4,350
Net Debt ¹	-19,604	-15,897	-21,501	-4,294	-10,462	-17,005
Reference price ²	749.00	661.00	676.00	915.00	890.00	1,585.00
Nbr of stocks (in thousands)	30,521	29,621	29,621	29,068	28,794	28,521
Announcement Date	6/30/21	6/30/22	6/30/23	6/28/24	6/26/25	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.($)
MATSUI CONSTRUCTION CO., LTD.	-	-	-	-	257M
QUANTA SERVICES, INC.	47.16x	2.2x	20.94x	0.08%	82.15B
VINCI	11.77x	1.02x	5.59x	4.98%	66.06B
LARSEN & TOUBRO LIMITED	24.54x	1.91x	18.83x	1.19%	52.82B
COMFORT SYSTEMS USA, INC.	23.87x	2.93x	15.88x	0.28%	40.55B
FERROVIAL N.V.	46.44x	3.75x	23.63x	2.09%	35.86B
HOCHTIEF AG	24.65x	0.61x	10.11x	2.52%	30.08B
EMCOR GROUP, INC.	19.4x	1.35x	12.61x	0.24%	28.57B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.19x	0.34x	6.65x	5.43%	27.88B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	20.82x	0.39x	6.18x	2.94%	26.07B
Average	24.87x	1.61x	13.38x	2.19%	39.03B
Weighted average by Cap.	27.09x	1.74x	14.32x	2.04%