|
Delayed
Japan Exchange
21:11:27 2026-09-10 EDT
|
5-day change | 1st Jan Change | ||
| 2,398.50 JPY | +0.29% |
|
+0.80% | -10.46% |
| 08-31 | Kennedy Wilson and Shimizu Corporation Partner on 382-Unit Multifamily Development in Sandy Springs, Georgia | CI |
| 07-30 | Shimizu Corporation authorizes a Buyback Plan. | CI |
Company Valuation: Shimizu Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 543,681 | 555,678 | 718,101 | 903,082 | 1,875,752 | 1,623,924 | - | - |
| Change | - | 2.21% | 29.23% | 25.76% | 107.71% | -13.43% | - | - |
| Enterprise Value (EV) 1 | 751,685 | 746,167 | 982,032 | 1,200,270 | 2,087,170 | 1,844,577 | 1,811,811 | 1,767,920 |
| Change | - | -0.73% | 31.61% | 22.22% | 73.89% | -11.62% | -1.78% | -2.42% |
| P/E | 11.5x | 11.3x | 42.4x | 14x | 14.9x | 9.52x | 12.3x | 11.5x |
| PBR | 0.66x | 0.65x | 0.8x | 1.05x | 1.93x | 1.56x | 1.5x | 1.43x |
| PEG | - | 3.29x | -0.7x | 0x | 0.2x | 0.3x | -0.5x | 1.67x |
| Capitalization / Revenue | 0.37x | 0.29x | 0.36x | 0.46x | 0.91x | 0.71x | 0.7x | 0.7x |
| EV / Revenue | 0.51x | 0.39x | 0.49x | 0.62x | 1.01x | 0.81x | 0.78x | 0.76x |
| EV / EBITDA | 11.5x | 9.28x | 176x | 11.5x | 13.7x | 9.86x | 9.06x | 8.27x |
| EV / EBIT | 16.7x | 13.7x | -39.8x | 16.9x | 17.6x | 11.8x | 10.8x | 9.66x |
| EV / FCF | -65.2x | 23.8x | -36.9x | 9.6x | -36.6x | 11.9x | 15.2x | 14.2x |
| FCF Yield | -1.53% | 4.21% | -2.71% | 10.4% | -2.73% | 8.44% | 6.56% | 7.06% |
| Dividend per Share 2 | 23 | 21 | 20 | 38 | 72 | 87.07 | 86.43 | 91.83 |
| Rate of return | 3.13% | 2.8% | 2% | 2.87% | 2.6% | 3.64% | 3.61% | 3.84% |
| EPS 2 | 64.09 | 66.29 | 23.57 | 94.8 | 186.7 | 251.1 | 193.7 | 207.1 |
| Distribution rate | 35.9% | 31.7% | 84.9% | 40.1% | 38.6% | 34.7% | 44.6% | 44.3% |
| Net sales 1 | 1,482,961 | 1,933,814 | 2,005,518 | 1,944,360 | 2,057,802 | 2,288,150 | 2,308,346 | 2,312,167 |
| EBITDA 1 | 65,358 | 80,445 | 5,571 | 104,508 | 152,180 | 187,104 | 200,033 | 213,800 |
| EBIT 1 | 45,145 | 54,647 | -24,685 | 71,030 | 118,669 | 156,627 | 167,901 | 182,950 |
| Net income 1 | 47,761 | 49,057 | 17,163 | 66,015 | 126,617 | 169,771 | 129,921 | 137,667 |
| Net Debt 1 | 208,004 | 190,489 | 263,931 | 297,188 | 211,418 | 220,653 | 187,887 | 143,995 |
| Reference price 2 | 735.00 | 750.00 | 1,000.50 | 1,323.50 | 2,772.50 | 2,391.50 | 2,391.50 | 2,391.50 |
| Nbr of stocks (in thousands) | 739,703 | 740,904 | 717,742 | 682,344 | 676,556 | 679,040 | - | - |
| Announcement Date | 5/12/22 | 5/11/23 | 5/13/24 | 5/14/25 | 5/12/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.09x | 0.85x | 10.37x | 3.44% | 11.2B | |
| 54.67x | 2.5x | 23.88x | 0.07% | 94.26B | |
| 12.31x | 1.06x | 5.78x | 4.75% | 72B | |
| 33.25x | 4.18x | 22.67x | 0.2% | 56.75B | |
| 26.37x | 2.03x | 19.93x | 1.16% | 56.74B | |
| 51.07x | 4.06x | 25.83x | 1.79% | 40.75B | |
| 30.28x | 0.74x | 12.35x | 2.05% | 38.09B | |
| 23.03x | 1.57x | 14.49x | 0.2% | 33.27B | |
| 23.66x | 0.48x | 7.63x | 2.5% | 32.62B | |
| 5.07x | 0.31x | 5.83x | 5.8% | 27.03B | |
| Average | 26.98x | 1.78x | 14.88x | 2.2% | 46.27B | |
| Weighted average by Cap. | 31.22x | 2.04x | 16.45x | 1.86% |
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
- 1803 Stock
- Valuation Shimizu Corporation
Select your edition
All financial news and data tailored to specific country editions
