Valuation Taisei Corporation OTC Markets

Stocks

Market Closed - OTC Markets 15:07:29 2026-08-21 EDT			5-day change	1st Jan Change
21.04 ^USD	+13.36%		-1.91%	-7.31%

08-06	Taisei Corporation Provides Interim End Dividend Guidance of the Year Ending March 31, 2027; Provides Dividend Guidance for Fiscal Year Ending March 31, 2027	CI
08-06	Taisei Corporation Provides Consolidated and Non Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	713,045	771,360	1,037,992	1,144,867	2,617,131	2,013,972	-	-
Change	-	8.18%	34.57%	10.3%	128.6%	-23.05%	-	-
Enterprise Value (EV) ¹	439,165	558,172	981,809	1,162,137	2,802,275	2,109,172	2,105,360	2,068,229
Change	-	27.1%	75.9%	18.37%	141.13%	-24.73%	-0.18%	-1.76%
P/E	10.1x	17x	26x	9.68x	15.7x	12.1x	12.3x	11.3x
PBR	0.82x	0.93x	1.12x	1.31x	2.76x	2.01x	1.9x	1.76x
PEG	-	-0.5x	-2.5x	0x	0.3x	-52.68x	-5.98x	1.24x
Capitalization / Revenue	0.46x	0.47x	0.59x	0.53x	1.25x	0.83x	0.81x	0.79x
EV / Revenue	0.28x	0.34x	0.56x	0.54x	1.34x	0.87x	0.85x	0.81x
EV / EBITDA	4.1x	8.43x	24.8x	8.51x	13.7x	10.2x	9.23x	8.44x
EV / EBIT	4.57x	10.2x	37.1x	9.67x	14.9x	10.9x	10x	8.93x
EV / FCF	10.3x	34.8x	-10x	-351x	-57.7x	20.8x	14x	14x
FCF Yield	9.75%	2.87%	-10%	-0.28%	-1.73%	4.8%	7.15%	7.16%
Dividend per Share ²	130	130	130	210	310	418.3	428.3	444
Rate of return	3.68%	3.17%	2.31%	3.18%	1.93%	3.39%	3.47%	3.59%
EPS ²	350.9	241.2	215.8	682.8	1,026	1,023	1,002	1,093
Distribution rate	37%	53.9%	60.3%	30.8%	30.2%	40.9%	42.7%	40.6%
Net sales ¹	1,543,240	1,642,712	1,765,023	2,154,223	2,089,091	2,420,694	2,487,123	2,563,700
EBITDA ¹	106,984	66,218	39,590	136,551	204,739	207,700	228,158	245,167
EBIT ¹	96,077	54,740	26,480	120,160	187,973	194,256	210,548	231,500
Net income ¹	71,436	47,124	40,272	123,824	170,004	166,234	160,480	171,640
Net Debt ¹	-273,880	-213,188	-56,183	17,270	185,144	95,200	91,389	54,258
Reference price ²	3,535.00	4,095.00	5,620.00	6,609.00	16,055.00	12,355.00	12,355.00	12,355.00
Nbr of stocks (in thousands)	201,710	188,366	184,696	173,229	163,010	163,009	-	-
Announcement Date	5/13/22	5/12/23	5/13/24	5/13/25	5/14/26	-	-	-

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.($)
QUANTA SERVICES, INC.	55.8x	2.55x	24.36x	0.07%	96.12B
VINCI	13.13x	1.11x	6.08x	4.46%	77.18B
LARSEN & TOUBRO LIMITED	27.37x	2.09x	20.54x	1.1%	58.78B
COMFORT SYSTEMS USA, INC.	34.09x	4.29x	23.27x	0.2%	58.17B
FERROVIAL N.V.	55.42x	4.42x	28.13x	1.57%	45.26B
HOCHTIEF AG	29.72x	0.73x	12.12x	2.08%	37.56B
EMCOR GROUP, INC.	23.71x	1.62x	14.94x	0.19%	34.26B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	24.52x	0.5x	7.92x	2.41%	33.97B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.47x	0.3x	5.97x	6.3%	26.98B
Average	29.80x	1.96x	15.93x	2.04%	52.03B
Weighted average by Cap.	32.80x	2.16x	17.17x	1.78%