Valuation Taisei Corporation OTC Markets

Stocks

Market Closed - OTC Markets 10:10:15 2026-09-30 EDT			5-day change	1st Jan Change
18.92 ^USD	+0.01%		-5.14%	-16.63%

09-15	Japan Supreme Court Dismisses Taisei's Final Appeal in Antitrust Case	MT
08-24	Japan Airport Terminal to Launch Secondary Offering	MT

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	1,988,705	-	-
Change	-	8.18%	34.57%	10.3%	128.6%	-24.01%	-	-
Enterprise Value (EV) ¹	439,165	558,172	981,809	1,162,137	2,802,275	2,106,118	2,079,668	2,036,626
Change	-	27.1%	75.9%	18.37%	141.13%	-24.84%	-1.26%	-2.07%
P/E	10.1x	17x	26x	9.68x	15.7x	11.8x	12.1x	11x
PBR	0.82x	0.93x	1.12x	1.31x	2.76x	1.98x	1.87x	1.73x
PEG	-	-0.5x	-2.5x	0x	0.3x	11.97x	-4.78x	1.1x
Capitalization / Revenue	0.46x	0.47x	0.59x	0.53x	1.25x	0.82x	0.8x	0.78x
EV / Revenue	0.28x	0.34x	0.56x	0.54x	1.34x	0.87x	0.84x	0.79x
EV / EBITDA	4.1x	8.43x	24.8x	8.51x	13.7x	9.8x	8.97x	8.06x
EV / EBIT	4.57x	10.2x	37.1x	9.67x	14.9x	10.7x	9.74x	8.6x
EV / FCF	10.3x	34.8x	-10x	-351x	-57.7x	15.6x	13.8x	13.3x
FCF Yield	9.75%	2.87%	-10%	-0.28%	-1.73%	6.42%	7.24%	7.53%
Dividend per Share ²	130	130	130	210	310	420	421.7	449
Rate of return	3.68%	3.17%	2.31%	3.18%	1.93%	3.44%	3.46%	3.68%
EPS ²	350.9	241.2	215.8	682.8	1,026	1,036	1,009	1,113
Distribution rate	37%	53.9%	60.3%	30.8%	30.2%	40.6%	41.8%	40.3%
Net sales ¹	1,543,240	1,642,712	1,765,023	2,154,223	2,089,091	2,417,456	2,488,912	2,565,940
EBITDA ¹	106,984	66,218	39,590	136,551	204,739	215,013	231,846	252,800
EBIT ¹	96,077	54,740	26,480	120,160	187,973	196,823	213,468	236,880
Net income ¹	71,436	47,124	40,272	123,824	170,004	168,218	161,532	174,220
Net Debt ¹	-273,880	-213,188	-56,183	17,270	185,144	117,413	90,963	47,921
Reference price ²	3,535.00	4,095.00	5,620.00	6,609.00	16,055.00	12,200.00	12,200.00	12,200.00
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.	57.17x	2.64x	25.17x	0.07%	99.62B
VINCI	11.62x	1.01x	5.53x	5.03%	65.88B
COMFORT SYSTEMS USA, INC.	34.7x	4.37x	23.7x	0.19%	59.21B
LARSEN & TOUBRO LIMITED	24.76x	1.92x	18.92x	1.19%	52.66B
FERROVIAL N.V.	48.38x	3.9x	24.64x	2%	37.76B
EMCOR GROUP, INC.	23.48x	1.6x	14.78x	0.2%	33.92B
HOCHTIEF AG	27.15x	0.68x	11.23x	2.27%	33.56B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.83x	0.43x	6.79x	2.83%	28.72B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.01x	0.31x	5.98x	5.63%	26.71B
Average	28.23x	1.87x	15.19x	2.16%	48.67B
Weighted average by Cap.	32.22x	2.13x	16.97x	1.83%