Valuation Saita Corporation

Stocks

Delayed Fukuoka Stock Exchange 20:10:00 2026-08-11 EDT			5-day change	1st Jan Change
4,210.00 ^JPY	+5.25%		+5.25%	+6.05%

24-06-23	Saita Corporation agreed to acquire an additional 22.20% stake in Asakura Fresh Concrete Co., Ltd. from Toshihiko Hano.	CI
23-09-26	Saita Corporation agreed to acquire 29% stake in Asakura Fresh Concrete Co., Ltd. from seven individual.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,387	1,538	1,545	1,702	2,052	2,087
Change	-	10.91%	0.41%	10.21%	20.56%	1.68%
Enterprise Value (EV) ¹	1,125	829.3	925.6	985.3	-334.7	-1,327
Change	-	-26.28%	11.61%	6.45%	-133.97%	-296.51%
P/E	2.65x	2.82x	3.03x	4.59x	2.88x	4.28x
PBR	0.41x	0.4x	0.36x	0.37x	0.39x	0.36x
PEG	-	0.67x	-0.45x	-0.2x	0x	-0.1x
Capitalization / Revenue	0.18x	0.24x	0.26x	0.29x	0.44x	0.27x
EV / Revenue	0.15x	0.13x	0.16x	0.17x	-0.07x	-0.17x
EV / EBITDA	1.1x	0.85x	1.14x	1.36x	-0.73x	-1.06x
EV / EBIT	1.58x	1.22x	1.6x	2.02x	-1.72x	-1.35x
EV / FCF	22.4x	1.83x	-29.4x	5.74x	-3.94x	-1.37x
FCF Yield	4.46%	54.7%	-3.4%	17.4%	-25.4%	-72.9%
Dividend per Share ²	50	60	60	60	60	60
Rate of return	2.27%	2.46%	2.45%	2.22%	1.84%	1.81%
EPS ²	831.1	866	807.4	588.5	1,131	774
Distribution rate	6.02%	6.93%	7.43%	10.2%	5.3%	7.75%
Net sales ¹	7,608	6,432	5,955	5,816	4,676	7,841
EBITDA ¹	1,027	971	812	722	456	1,256
EBIT ¹	713	678	580	488	195	986
Net income ¹	524	546	509	371	713	488
Net Debt ¹	-262	-709	-619	-717	-2,387	-3,414
Reference price ²	2,200.00	2,440.00	2,450.00	2,700.00	3,255.00	3,310.00
Nbr of stocks (in thousands)	630	630	630	631	631	630
Announcement Date	9/29/20	9/29/21	9/28/22	9/27/23	9/27/24	9/29/25

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.($)
SAITA CORPORATION	-	-	-	-	16.68M
QUANTA SERVICES, INC.	59.86x	2.73x	26.04x	0.06%	103B
VINCI	13.3x	1.12x	6.14x	4.4%	77.54B
COMFORT SYSTEMS USA, INC.	36.61x	4.62x	25.07x	0.18%	62.33B
LARSEN & TOUBRO LIMITED	27.2x	2.08x	20.43x	1.11%	58.45B
FERROVIAL N.V.	57.22x	4.54x	28.74x	1.57%	46.34B
HOCHTIEF AG	30.8x	0.76x	12.56x	2.01%	38.59B
EMCOR GROUP, INC.	25.53x	1.75x	16.13x	0.18%	36.89B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.57x	0.52x	8.28x	2.31%	35.13B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.48x	0.3x	5.98x	6.28%	26.96B
Average	31.17x	2.05x	16.60x	2.01%	48.53B
Weighted average by Cap.	34.77x	2.28x	18.09x	1.71%