Valuation Taisei Corporation

Stocks

Delayed Japan Exchange 22:55:56 2026-11-08 EST			5-day change	1st Jan Change
10,970.00 ^JPY	+4.88%		-0.81%	-25.82%

10-23	Japan's Kanto Regional Development Bureau Places Taisei Under 120-Day Business Suspension Over Antitrust Case	MT
10-14	Taisei Corporation, TIER IV, Inc., And Taisei Rotec Corporation Partner To Advance Autoflow Road Deployment Through A Japanese Government Project	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	1,705,070	-	-
Change	-	8.18%	34.57%	10.3%	128.6%	-34.85%	-	-
Enterprise Value (EV) ¹	439,165	558,172	981,809	1,162,137	2,802,275	1,843,555	1,813,867	1,770,836
Change	-	27.1%	75.9%	18.37%	141.13%	-34.21%	-1.61%	-2.37%
P/E	10.1x	17x	26x	9.68x	15.7x	10.2x	10.3x	9.34x
PBR	0.82x	0.93x	1.12x	1.31x	2.76x	1.68x	1.58x	1.45x
PEG	-	-0.5x	-2.5x	0x	0.3x	27.97x	-8.31x	0.9x
Capitalization / Revenue	0.46x	0.47x	0.59x	0.53x	1.25x	0.7x	0.68x	0.66x
EV / Revenue	0.28x	0.34x	0.56x	0.54x	1.34x	0.76x	0.73x	0.68x
EV / EBITDA	4.1x	8.43x	24.8x	8.51x	13.7x	8.53x	7.73x	6.85x
EV / EBIT	4.57x	10.2x	37.1x	9.67x	14.9x	9.35x	8.45x	7.42x
EV / FCF	10.3x	34.8x	-10x	-351x	-57.7x	15.5x	13.2x	12.2x
FCF Yield	9.75%	2.87%	-10%	-0.28%	-1.73%	6.44%	7.58%	8.19%
Dividend per Share ²	130	130	130	210	310	414.4	421.2	452.1
Rate of return	3.68%	3.17%	2.31%	3.18%	1.93%	3.96%	4.03%	4.32%
EPS ²	350.9	241.2	215.8	682.8	1,026	1,029	1,017	1,119
Distribution rate	37%	53.9%	60.3%	30.8%	30.2%	40.3%	41.4%	40.4%
Net sales ¹	1,543,240	1,642,712	1,765,023	2,154,223	2,089,091	2,419,466	2,499,487	2,591,671
EBITDA ¹	106,984	66,218	39,590	136,551	204,739	216,224	234,547	258,440
EBIT ¹	96,077	54,740	26,480	120,160	187,973	197,251	214,758	238,743
Net income ¹	71,436	47,124	40,272	123,824	170,004	167,225	163,031	176,414
Net Debt ¹	-273,880	-213,188	-56,183	17,270	185,144	138,485	108,797	65,766
Reference price ²	3,535.00	4,095.00	5,620.00	6,609.00	16,055.00	10,460.00	10,460.00	10,460.00
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.($)
TAISEI CORPORATION	10.16x	0.76x	8.53x	3.96%	10.77B
QUANTA SERVICES, INC.	42.09x	2.07x	19.46x	0.08%	81.5B
VINCI	12.37x	1.05x	5.8x	4.71%	68.95B
LARSEN & TOUBRO LIMITED	27.42x	2.08x	20.98x	1.08%	60.28B
FERROVIAL N.V.	54.67x	4.3x	26.89x	1.8%	42.44B
COMFORT SYSTEMS USA, INC.	20.08x	2.41x	13.41x	0.33%	35.54B
HOCHTIEF AG	25.22x	0.63x	10.34x	2.46%	30.67B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.94x	0.37x	7.08x	4.76%	29.14B
EMCOR GROUP, INC.	17.65x	1.22x	11.04x	0.25%	26.64B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	20.68x	0.39x	6.14x	2.94%	25.8B
Average	23.63x	1.53x	12.97x	2.24%	41.17B
Weighted average by Cap.	26.79x	1.74x	14.42x	2%