Valuation MT Genex Corporation

Stocks

Market Closed - Japan Exchange 00:17:53 2026-10-30 EDT			5-day change	1st Jan Change
3,690.00 ^JPY	+1.93%		+1.93%	+6.34%

07-20	MT Genex Corporation agreed to acquire Next Inc. for ¥1.8 billion.	CI
23-12-12	MT Genex Corporation agreed to acquire Itec Ltd. from Yasushi Ide.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	2,926	2,475	2,488	3,002	2,697	3,762
Change	-	-15.42%	0.52%	20.68%	-10.16%	39.45%
Enterprise Value (EV) ¹	1,681	878.8	835.7	1,337	791.3	1,852
Change	-	-47.72%	-4.9%	60.01%	-40.82%	133.98%
P/E	12.9x	11.7x	10.3x	10.8x	10.2x	12x
PBR	0.89x	0.71x	0.68x	0.77x	0.65x	0.85x
PEG	-	-1.77x	0.8x	0.7x	-2.17x	0.6x
Capitalization / Revenue	0.97x	0.83x	0.76x	0.79x	0.68x	0.8x
EV / Revenue	0.56x	0.3x	0.26x	0.35x	0.2x	0.39x
EV / EBITDA	5.02x	2.36x	2.05x	2.75x	1.6x	3.47x
EV / EBIT	5.44x	2.67x	2.29x	3.05x	1.93x	3.99x
EV / FCF	12.5x	2.36x	10.8x	5.67x	3.34x	206x
FCF Yield	7.98%	42.3%	9.23%	17.6%	29.9%	0.49%
Dividend per Share ²	40	40	40	40	40	40
Rate of return	1.47%	1.74%	1.73%	1.43%	1.6%	1.14%
EPS ²	211	197	224	257.4	245.4	291.8
Distribution rate	19%	20.3%	17.9%	15.5%	16.3%	13.7%
Net sales ¹	3,009	2,970	3,263	3,790	3,950	4,714
EBITDA ¹	335	373	408	487	496	534
EBIT ¹	309	329	365	438	411	464
Net income ¹	227	212	241	277	264	314
Net Debt ¹	-1,245	-1,596	-1,652	-1,665	-1,906	-1,910
Reference price ²	2,718.00	2,299.00	2,311.00	2,789.00	2,506.00	3,495.00
Nbr of stocks (in thousands)	1,077	1,076	1,076	1,076	1,076	1,076
Announcement Date	6/25/21	6/24/22	6/28/23	6/26/24	6/25/25	6/23/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MT GENEX CORPORATION	-	-	-	-	24.68M
QUANTA SERVICES, INC.	51.98x	2.5x	23.47x	0.07%	95.5B
VINCI	12.14x	1.03x	5.7x	4.8%	67.59B
LARSEN & TOUBRO LIMITED	25.58x	1.96x	19.83x	1.14%	55.51B
COMFORT SYSTEMS USA, INC.	26.12x	3.2x	17.76x	0.25%	46.32B
FERROVIAL N.V.	52.95x	4.14x	25.95x	1.78%	40.92B
HOCHTIEF AG	26.55x	0.66x	10.87x	2.34%	32.27B
EMCOR GROUP, INC.	20.54x	1.44x	13.31x	0.23%	30.41B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.32x	0.34x	6.69x	5.3%	28.58B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.89x	0.41x	6.53x	2.79%	27.36B
Average	27.01x	1.74x	14.46x	2.08%	42.45B
Weighted average by Cap.	30.19x	1.93x	15.87x	1.86%