Valuation Taisei Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-12 EDT			5-day change	1st Jan Change
13,375.00 ^JPY	+1.17%		+0.75%	-9.84%

05-14	Taisei's Net Income Jumps 37% in Fiscal Year 2025	MT
05-14	Taisei Corporation Reports Earnings Results for the Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	878,970	713,045	771,360	1,037,992	1,144,867	2,180,247	-	-
Change	-	-18.88%	8.18%	34.57%	10.3%	90.44%	-	-
Enterprise Value (EV) ¹	604,636	439,165	558,172	981,809	1,162,137	2,802,275	2,292,697	2,254,847
Change	-	-27.37%	27.1%	75.9%	18.37%	141.13%	-4.2%	-1.65%
P/E Ratio	9.65x	10.1x	17x	26x	9.68x	15.7x	13.2x	13.3x
PBR	1.05x	0.82x	0.93x	1.12x	1.31x	2.76x	2.19x	2.1x
PEG	-	-0.5x	-0.5x	-2.5x	0x	0.3x	1.9x	-16.47x
Capitalization / Revenue	0.59x	0.46x	0.47x	0.59x	0.53x	1.25x	0.9x	0.88x
EV / Revenue	0.41x	0.28x	0.34x	0.56x	0.54x	1.34x	0.95x	0.91x
EV / EBITDA	4.29x	4.1x	8.43x	24.8x	8.51x	13.7x	11x	9.94x
EV / EBIT	4.63x	4.57x	10.2x	37.1x	9.67x	14.9x	12x	10.8x
EV / FCF	12.4x	10.3x	34.8x	-10x	-351x	-57.7x	17.2x	15x
FCF Yield	8.07%	9.75%	2.87%	-10%	-0.28%	-1.73%	5.82%	6.68%
Dividend per Share ²	130	130	130	130	210	310	422	378.6
Rate of return	3.04%	3.68%	3.17%	2.31%	3.18%	1.93%	3.16%	2.83%
EPS ²	442.7	350.9	241.2	215.8	682.8	1,026	1,017	1,008
Distribution rate	29.4%	37%	53.9%	60.3%	30.8%	30.2%	41.5%	37.5%
Net sales ¹	1,480,141	1,543,240	1,642,712	1,765,023	2,154,223	2,089,091	2,418,476	2,479,408
EBITDA ¹	140,975	106,984	66,218	39,590	136,551	204,739	208,179	226,758
EBIT ¹	130,516	96,077	54,740	26,480	120,160	187,973	191,370	209,548
Net income ¹	92,554	71,436	47,124	40,272	123,824	170,004	164,334	160,152
Net Debt ¹	-274,334	-273,880	-213,188	-56,183	17,270	185,144	112,450	74,600
Reference price ²	4,270.00	3,535.00	4,095.00	5,620.00	6,609.00	13,375.00	13,375.00	13,375.00
Nbr of stocks (in thousands)	205,848	201,710	188,366	184,696	173,229	163,009	-	-
Announcement Date	5/14/21	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.($)
TAISEI CORPORATION	14.07x	1.14x	12.95x	2.32%	13.61B
QUANTA SERVICES, INC.	73.09x	3.15x	30.74x	0.06%	106B
VINCI	13.89x	1.14x	6.28x	4.22%	80.3B
COMFORT SYSTEMS USA, INC.	43.52x	5.41x	30.05x	0.16%	65.99B
LARSEN & TOUBRO LIMITED	26.81x	2.02x	19.62x	1.14%	58.62B
FERROVIAL N.V.	56.92x	4.77x	30.56x	1.48%	48.64B
HOCHTIEF AG	35.46x	0.84x	13.9x	1.78%	42.29B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	30.17x	0.61x	9.68x	1.99%	38.53B
EMCOR GROUP, INC.	28.19x	1.83x	17.66x	0.17%	36.58B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.89x	0.3x	6.35x	5.8%	29.13B
Average	32.70x	2.12x	17.78x	1.91%	51.99B
Weighted average by Cap.	38.69x	2.47x	19.92x	1.64%