Valuation Obayashi Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 09:25:02 2026-10-09 EDT			5-day change	1st Jan Change
14.90 ^EUR	0.00%		-5.10%	-9.70%

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	1,959,492	-	-
Change	-	12.55%	83.87%	6.14%	82.17%	-24.11%	-	-
Enterprise Value (EV) ¹	655,128	643,941	1,320,698	1,384,855	2,497,764	1,805,881	1,756,881	1,672,481
Change	-	-1.71%	105.1%	4.86%	80.36%	-27.7%	-2.71%	-4.8%
P/E	16.5x	9.35x	17.8x	9.73x	15.1x	11.9x	11.7x	10.9x
PBR	0.68x	0.73x	1.16x	1.22x	2.05x	1.5x	1.41x	1.33x
PEG	-	0.1x	-5.28x	0.1x	0.7x	-2.75x	6.32x	1.42x
Capitalization / Revenue	0.34x	0.37x	0.57x	0.54x	1x	0.66x	0.64x	0.62x
EV / Revenue	0.34x	0.32x	0.57x	0.53x	0.97x	0.61x	0.57x	0.53x
EV / EBITDA	10.6x	5.47x	12.4x	7.87x	10.8x	7.95x	6.93x	6.24x
EV / EBIT	16x	6.87x	16.6x	9.65x	12.8x	9.58x	8.31x	7.31x
EV / FCF	33x	5.08x	-49.3x	18.2x	14.8x	10.1x	12.8x	10.1x
FCF Yield	3.03%	19.7%	-2.03%	5.49%	6.75%	9.88%	7.82%	9.88%
Dividend per Share ²	32	42	75	81	88	94.78	106	112.9
Rate of return	3.56%	4.15%	4.03%	4.08%	2.34%	3.32%	3.72%	3.96%
EPS ²	54.55	108.3	104.7	203.9	249.4	238.6	243.1	261.7
Distribution rate	58.7%	38.8%	71.6%	39.7%	35.3%	39.7%	43.6%	43.1%
Net sales ¹	1,922,884	1,983,888	2,325,162	2,620,101	2,586,258	2,967,614	3,063,239	3,176,150
EBITDA ¹	61,742	117,741	106,498	175,899	231,031	227,258	253,492	268,020
EBIT ¹	41,051	93,800	79,381	143,442	194,678	188,539	211,511	228,638
Net income ¹	39,127	77,671	75,059	146,052	173,759	163,439	165,392	177,525
Net Debt ¹	9,842	-82,328	-14,715	-32,505	-84,198	-153,611	-202,611	-287,011
Reference price ²	900.00	1,013.00	1,862.50	1,984.00	3,756.00	2,850.50	2,850.50	2,850.50
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.	60.91x	2.8x	26.74x	0.06%	106B
VINCI	11.78x	1.02x	5.58x	4.96%	66.42B
COMFORT SYSTEMS USA, INC.	35.32x	4.45x	24.15x	0.19%	60.28B
LARSEN & TOUBRO LIMITED	24.96x	1.93x	18.98x	1.18%	52.58B
FERROVIAL N.V.	46.4x	3.76x	23.78x	2.08%	36.01B
EMCOR GROUP, INC.	24.1x	1.65x	15.19x	0.19%	34.82B
HOCHTIEF AG	26.92x	0.67x	11.05x	2.31%	32.84B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.58x	0.4x	6.4x	2.86%	27.05B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.02x	0.31x	5.98x	5.61%	26.84B
Average	28.55x	1.89x	15.32x	2.16%	49.22B
Weighted average by Cap.	33.41x	2.19x	17.48x	1.8%