|
Market Closed -
Japan Exchange
02:30:00 2026-08-28 EDT
|
5-day change | 1st Jan Change | ||
| 2,990.50 JPY | -0.08% |
|
+1.67% | -8.52% |
| 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 |
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 | 2,055,731 | - | - |
| Change | - | 12.55% | 83.87% | 6.14% | 82.17% | -20.38% | - | - |
| Enterprise Value (EV) 1 | 655,128 | 643,941 | 1,320,698 | 1,384,855 | 2,497,764 | 1,935,131 | 1,846,270 | 1,779,420 |
| Change | - | -1.71% | 105.1% | 4.86% | 80.36% | -22.53% | -4.59% | -3.62% |
| P/E | 16.5x | 9.35x | 17.8x | 9.73x | 15.1x | 12.6x | 12.3x | 11.3x |
| PBR | 0.68x | 0.73x | 1.16x | 1.22x | 2.05x | 1.58x | 1.49x | 1.39x |
| PEG | - | 0.1x | -5.28x | 0.1x | 0.7x | -2.63x | 4.54x | 1.39x |
| Capitalization / Revenue | 0.34x | 0.37x | 0.57x | 0.54x | 1x | 0.7x | 0.68x | 0.66x |
| EV / Revenue | 0.34x | 0.32x | 0.57x | 0.53x | 0.97x | 0.66x | 0.61x | 0.57x |
| EV / EBITDA | 10.6x | 5.47x | 12.4x | 7.87x | 10.8x | 8.39x | 7.21x | 6.55x |
| EV / EBIT | 16x | 6.87x | 16.6x | 9.65x | 12.8x | 10.3x | 8.69x | 7.71x |
| EV / FCF | 33x | 5.08x | -49.3x | 18.2x | 14.8x | 14.5x | 12.5x | 11.1x |
| FCF Yield | 3.03% | 19.7% | -2.03% | 5.49% | 6.75% | 6.89% | 7.98% | 9.02% |
| 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% | 3.17% | 3.44% | 3.66% |
| 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 | 2,990.50 | 2,990.50 | 2,990.50 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.59x | 0.66x | 8.39x | 3.17% | 12.85B | |
| 52.61x | 2.41x | 23.03x | 0.07% | 90.61B | |
| 12.58x | 1.07x | 5.88x | 4.65% | 73.54B | |
| 27.06x | 2.07x | 20.34x | 1.12% | 58.17B | |
| 31.27x | 3.92x | 21.26x | 0.22% | 53.36B | |
| 52.3x | 4.2x | 26.71x | 1.7% | 42.45B | |
| 29.64x | 0.73x | 12.09x | 2.09% | 37.23B | |
| 24.15x | 0.49x | 7.79x | 2.44% | 33.25B | |
| 22.6x | 1.54x | 14.21x | 0.2% | 32.65B | |
| 4.54x | 0.3x | 6x | 6.2% | 27.39B | |
| Average | 26.93x | 1.74x | 14.57x | 2.19% | 46.15B | |
| Weighted average by Cap. | 30.52x | 1.98x | 16.07x | 1.89% |
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
