Valuation Obayashi Corporation OTC Markets

Stocks

Market Closed - OTC Markets 15:47:26 2026-08-24 EDT			5-day change	1st Jan Change
19.08 ^USD	-4.00%		+0.16%	-9.57%

08-07	Obayashi Profit Rises 116% in Fiscal Q1	MT
08-06	Obayashi Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	645,286	726,269	1,335,413	1,417,360	2,581,962	2,069,823	-	-
Change	-	12.55%	83.87%	6.14%	82.17%	-19.84%	-	-
Enterprise Value (EV) ¹	655,128	643,941	1,320,698	1,384,855	2,497,764	1,949,223	1,860,362	1,793,512
Change	-	-1.71%	105.1%	4.86%	80.36%	-21.96%	-4.56%	-3.59%
P/E	16.5x	9.35x	17.8x	9.73x	15.1x	12.7x	12.3x	11.4x
PBR	0.68x	0.73x	1.16x	1.22x	2.05x	1.59x	1.5x	1.4x
PEG	-	0.1x	-5.28x	0.1x	0.7x	-2.65x	4.54x	1.4x
Capitalization / Revenue	0.34x	0.37x	0.57x	0.54x	1x	0.7x	0.69x	0.67x
EV / Revenue	0.34x	0.32x	0.57x	0.53x	0.97x	0.66x	0.62x	0.58x
EV / EBITDA	10.6x	5.47x	12.4x	7.87x	10.8x	8.46x	7.27x	6.6x
EV / EBIT	16x	6.87x	16.6x	9.65x	12.8x	10.3x	8.75x	7.78x
EV / FCF	33x	5.08x	-49.3x	18.2x	14.8x	14.6x	12.6x	11.2x
FCF Yield	3.03%	19.7%	-2.03%	5.49%	6.75%	6.84%	7.92%	8.95%
Dividend per Share ²	32	42	75	81	88	94.88	103	109.6
Rate of return	3.56%	4.15%	4.03%	4.08%	2.34%	3.15%	3.42%	3.64%
EPS ²	54.55	108.3	104.7	203.9	249.4	237.5	243.9	263.8
Distribution rate	58.7%	38.8%	71.6%	39.7%	35.3%	40%	42.2%	41.5%
Net sales ¹	1,922,884	1,983,888	2,325,162	2,620,101	2,586,258	2,947,273	3,014,144	3,108,171
EBITDA ¹	61,742	117,741	106,498	175,899	231,031	230,515	255,991	271,650
EBIT ¹	41,051	93,800	79,381	143,442	194,678	188,544	212,575	230,657
Net income ¹	39,127	77,671	75,059	146,052	173,759	162,731	165,841	178,400
Net Debt ¹	9,842	-82,328	-14,715	-32,505	-84,198	-120,600	-209,461	-276,311
Reference price ²	900.00	1,013.00	1,862.50	1,984.00	3,756.00	3,011.00	3,011.00	3,011.00
Nbr of stocks (in thousands)	716,985	716,948	717,000	714,395	687,423	687,421	-	-
Announcement Date	5/12/22	5/11/23	5/13/24	5/13/25	5/13/26	-	-	-

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.($)
QUANTA SERVICES, INC.	52.7x	2.41x	23.07x	0.07%	90.77B
VINCI	13.15x	1.11x	6.09x	4.44%	77.34B
LARSEN & TOUBRO LIMITED	27.56x	2.1x	20.66x	1.1%	59.4B
COMFORT SYSTEMS USA, INC.	32.16x	4.03x	21.89x	0.21%	54.88B
FERROVIAL N.V.	55.77x	4.44x	28.29x	1.56%	45.53B
HOCHTIEF AG	29.7x	0.73x	12.11x	2.09%	37.51B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	24.36x	0.5x	7.86x	2.42%	33.73B
EMCOR GROUP, INC.	22.59x	1.54x	14.2x	0.2%	32.64B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.55x	0.3x	6x	6.19%	27.48B
Average	29.17x	1.91x	15.57x	2.03%	51.03B
Weighted average by Cap.	31.66x	2.08x	16.61x	1.82%