Valuation Saita Corporation

Stocks

Delayed Fukuoka Stock Exchange 20:00:00 2026-10-06 EDT			5-day change	1st Jan Change
3,855.00 ^JPY	+0.13%		+1.98%	-2.90%

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	-
Rate of return	2.46%	2.45%	2.22%	1.84%	1.81%	-
EPS ²	866	807.4	588.5	1,131	774	778.8
Distribution rate	6.93%	7.43%	10.2%	5.3%	7.75%	-
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	-	-	-	-	15.36M
QUANTA SERVICES, INC.	58.97x	2.72x	25.92x	0.06%	103B
VINCI	11.68x	1.01x	5.55x	5%	65.94B
COMFORT SYSTEMS USA, INC.	35.27x	4.44x	24.11x	0.19%	60.19B
LARSEN & TOUBRO LIMITED	25.23x	1.95x	19.18x	1.17%	53.42B
FERROVIAL N.V.	47.94x	3.86x	24.44x	2.02%	37.24B
EMCOR GROUP, INC.	23.79x	1.62x	14.99x	0.19%	34.37B
HOCHTIEF AG	27.77x	0.69x	11.4x	2.24%	33.92B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.43x	0.42x	6.68x	2.76%	28.16B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.01x	0.31x	5.98x	5.63%	26.75B
Average	28.68x	1.89x	15.36x	2.14%	44.28B
Weighted average by Cap.	33.00x	2.17x	17.31x	1.8%