Valuation Saita Corporation

Stocks

Market Closed - Fukuoka Stock Exchange 01:57:06 2026-10-29 EDT			5-day change	1st Jan Change
3,790.00 ^JPY	+0.26%		+0.80%	-4.53%

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	2021	2022	2023	2024	2025	2026
Market Cap ¹	1,538	1,545	1,702	2,052	2,087	2,579
Change	-	0.41%	10.21%	20.56%	1.68%	23.56%
Enterprise Value (EV) ¹	829.3	925.6	985.3	-334.7	-1,327	-1,139
Change	-	11.61%	6.45%	-133.97%	-296.51%	14.15%
P/E	2.82x	3.03x	4.59x	2.88x	4.28x	5.25x
PBR	0.4x	0.36x	0.37x	0.39x	0.36x	0.41x
PEG	-	-0.45x	-0.2x	0x	-0.1x	8.54x
Capitalization / Revenue	0.24x	0.26x	0.29x	0.44x	0.27x	0.37x
EV / Revenue	0.13x	0.16x	0.17x	-0.07x	-0.17x	-0.16x
EV / EBITDA	0.85x	1.14x	1.36x	-0.73x	-1.06x	-1.38x
EV / EBIT	1.22x	1.6x	2.02x	-1.72x	-1.35x	-1.92x
EV / FCF	1.83x	-29.4x	5.74x	-3.94x	-1.37x	-2.95x
FCF Yield	54.7%	-3.4%	17.4%	-25.4%	-72.9%	-33.9%
Dividend per Share ²	60	60	60	60	60	70
Rate of return	2.46%	2.45%	2.22%	1.84%	1.81%	1.71%
EPS ²	866	807.4	588.5	1,131	774	778.8
Distribution rate	6.93%	7.43%	10.2%	5.3%	7.75%	8.99%
Net sales ¹	6,432	5,955	5,816	4,676	7,841	7,035
EBITDA ¹	971	812	722	456	1,256	825
EBIT ¹	678	580	488	195	986	595
Net income ¹	546	509	371	713	488	491
Net Debt ¹	-709	-619	-717	-2,387	-3,414	-3,718
Reference price ²	2,440.00	2,450.00	2,700.00	3,255.00	3,310.00	4,090.00
Nbr of stocks (in thousands)	630	630	631	631	630	630
Announcement Date	9/29/21	9/28/22	9/27/23	9/27/24	9/29/25	9/28/26

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.($)
SAITA CORPORATION	-	-	-	-	15.06M
QUANTA SERVICES, INC.	52.38x	2.43x	23.13x	0.07%	91.24B
VINCI	12.03x	1.03x	5.66x	4.85%	66.89B
LARSEN & TOUBRO LIMITED	25.33x	1.95x	19.66x	1.15%	54.96B
COMFORT SYSTEMS USA, INC.	26.47x	3.25x	18.01x	0.25%	47B
FERROVIAL N.V.	50.03x	4.01x	25.36x	2.16%	39.35B
HOCHTIEF AG	26.14x	0.65x	10.71x	2.38%	31.75B
EMCOR GROUP, INC.	20.33x	1.42x	13.1x	0.23%	29.93B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.28x	0.34x	6.68x	5.33%	28.38B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.69x	0.41x	6.45x	2.83%	27.02B
Average	26.63x	1.72x	14.31x	2.14%	41.66B
Weighted average by Cap.	29.68x	1.90x	15.63x	1.92%