Valuation Shinnihon Corporation

Stocks

Delayed Japan Exchange 02:30:00 2026-09-18 EDT			5-day change	1st Jan Change
2,317.00 ^JPY	-0.81%		+2.03%	+13.86%

07-31	Shinnihon Corporation Revises Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI
07-31	Shinnihon Corporation Provides Earnings Guidance for the Six Months Ending September 30, 2026 and Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	51,621	42,617	54,718	95,631	91,419	113,177
Change	-	-17.44%	28.39%	74.77%	-4.4%	23.8%
Enterprise Value (EV) ¹	-11,037	-22,554	-19,883	11,458	8,766	17,353
Change	-	-104.34%	11.84%	157.63%	-23.49%	97.95%
P/E	5.36x	3.95x	4.56x	7.78x	7.13x	7.43x
PBR	0.63x	0.47x	0.53x	0.85x	0.75x	0.84x
PEG	-	0.3x	0.4x	3.5x	1.65x	0.4x
Capitalization / Revenue	0.51x	0.4x	0.48x	0.72x	0.69x	0.82x
EV / Revenue	-0.11x	-0.21x	-0.17x	0.09x	0.07x	0.13x
EV / EBITDA	-0.78x	-1.42x	-1.13x	0.64x	0.47x	0.83x
EV / EBIT	-0.79x	-1.45x	-1.16x	0.65x	0.48x	0.85x
EV / FCF	-1.82x	-8.37x	-2.2x	0.9x	-10.1x	1.23x
FCF Yield	-55.1%	-11.9%	-45.5%	112%	-9.9%	81.2%
Dividend per Share ²	19	21	27	53	53	67
Rate of return	2.15%	2.88%	2.88%	3.24%	3.39%	3.46%
EPS ²	164.7	184.7	205.5	210.1	219.1	260.3
Distribution rate	11.5%	11.4%	13.1%	25.2%	24.2%	25.7%
Net sales ¹	101,785	107,092	113,725	133,517	131,662	138,428
EBITDA ¹	14,195	15,864	17,561	17,896	18,696	20,889
EBIT ¹	13,905	15,550	17,187	17,578	18,311	20,406
Net income ¹	9,630	10,796	12,013	12,286	12,816	15,224
Net Debt ¹	-62,658	-65,171	-74,601	-84,173	-82,653	-95,824
Reference price ²	883.00	729.00	936.00	1,635.00	1,563.00	1,935.00
Nbr of stocks (in thousands)	58,461	58,460	58,460	58,490	58,490	58,490
Announcement Date	6/29/21	6/29/22	6/29/23	6/27/24	6/27/25	6/25/26

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.($)
SHINNIHON CORPORATION	-	-	-	-	863M
QUANTA SERVICES, INC.	55.04x	2.54x	24.23x	0.07%	95.73B
VINCI	12.19x	1.05x	5.73x	4.79%	70.41B
COMFORT SYSTEMS USA, INC.	34x	4.27x	23.21x	0.2%	58.02B
LARSEN & TOUBRO LIMITED	25.94x	2x	19.66x	1.18%	55.34B
FERROVIAL N.V.	50.17x	3.99x	25.34x	1.89%	39.47B
HOCHTIEF AG	27.1x	0.68x	11.21x	2.28%	34.12B
EMCOR GROUP, INC.	22.9x	1.56x	14.41x	0.2%	33.09B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.74x	0.43x	6.87x	2.76%	29.68B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.94x	0.31x	5.78x	5.95%	26.39B
Average	28.22x	1.87x	15.16x	2.15%	44.31B
Weighted average by Cap.	31.60x	2.10x	16.67x	1.85%