|
Delayed
Japan Exchange
20:47:16 2026-10-29 EDT
|
5-day change | 1st Jan Change | ||
| 3,002.00 JPY | +0.23% |
|
+3.03% | -8.05% |
| 10-22 | Obayashi to Acquire 90% of Lightyears' New Zealand Solar Asset Company | MT |
| 10-22 | Obayashi Restructures North American Operations; Obayashi North America to Become Specified Subsidiary | MT |
Company Valuation: Obayashi Corporation
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 | 2,058,825 | - | - |
| Change | - | 12.55% | 83.87% | 6.14% | 82.17% | -20.26% | - | - |
| Enterprise Value (EV) 1 | 655,128 | 643,941 | 1,320,698 | 1,384,855 | 2,497,764 | 1,905,214 | 1,856,214 | 1,771,814 |
| Change | - | -1.71% | 105.1% | 4.86% | 80.36% | -23.72% | -2.57% | -4.55% |
| P/E | 16.5x | 9.35x | 17.8x | 9.73x | 15.1x | 12.6x | 12.3x | 11.4x |
| PBR | 0.68x | 0.73x | 1.16x | 1.22x | 2.05x | 1.58x | 1.48x | 1.4x |
| PEG | - | 0.1x | -5.28x | 0.1x | 0.7x | -2.91x | 6.65x | 1.49x |
| Capitalization / Revenue | 0.34x | 0.37x | 0.57x | 0.54x | 1x | 0.69x | 0.67x | 0.65x |
| EV / Revenue | 0.34x | 0.32x | 0.57x | 0.53x | 0.97x | 0.64x | 0.61x | 0.56x |
| EV / EBITDA | 10.6x | 5.47x | 12.4x | 7.87x | 10.8x | 8.38x | 7.32x | 6.61x |
| EV / EBIT | 16x | 6.87x | 16.6x | 9.65x | 12.8x | 10.1x | 8.78x | 7.75x |
| EV / FCF | 33x | 5.08x | -49.3x | 18.2x | 14.8x | 10.7x | 13.5x | 10.7x |
| FCF Yield | 3.03% | 19.7% | -2.03% | 5.49% | 6.75% | 9.37% | 7.41% | 9.32% |
| 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% | 3.16% | 3.54% | 3.77% |
| 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 | 2,995.00 | 2,995.00 | 2,995.00 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.5x | 0.64x | 8.35x | 3.18% | 12.96B | |
| 52.38x | 2.43x | 23.13x | 0.07% | 91.24B | |
| 12.03x | 1.03x | 5.66x | 4.85% | 66.89B | |
| 25.33x | 1.95x | 19.66x | 1.15% | 54.96B | |
| 26.47x | 3.25x | 18.01x | 0.25% | 47B | |
| 50.03x | 4.01x | 25.36x | 2.16% | 39.35B | |
| 26.14x | 0.65x | 10.71x | 2.38% | 31.75B | |
| 20.33x | 1.42x | 13.1x | 0.23% | 29.93B | |
| 5.28x | 0.34x | 6.68x | 5.33% | 28.38B | |
| 21.69x | 0.41x | 6.45x | 2.83% | 27.02B | |
| Average | 25.22x | 1.61x | 13.71x | 2.24% | 42.95B | |
| Weighted average by Cap. | 29.16x | 1.86x | 15.41x | 1.96% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 1802 Stock
- Valuation Obayashi Corporation
Select your edition
All financial news and data tailored to specific country editions
