|
Market Closed -
Japan Exchange
02:30:00 2026-09-25 EDT
|
5-day change | 1st Jan Change | ||
| 12,435.00 JPY | -1.74% |
|
-1.47% | -16.18% |
| 09-15 | Japan Supreme Court Dismisses Taisei's Final Appeal in Antitrust Case | MT |
| 08-24 | Japan Airport Terminal to Launch Secondary Offering | MT |
Company Valuation: Taisei Corporation
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 | 2,027,012 | - | - |
| Change | - | 8.18% | 34.57% | 10.3% | 128.6% | -22.55% | - | - |
| Enterprise Value (EV) 1 | 439,165 | 558,172 | 981,809 | 1,162,137 | 2,802,275 | 2,144,425 | 2,117,975 | 2,074,933 |
| Change | - | 27.1% | 75.9% | 18.37% | 141.13% | -23.48% | -1.23% | -2.03% |
| P/E | 10.1x | 17x | 26x | 9.68x | 15.7x | 12x | 12.3x | 11.2x |
| PBR | 0.82x | 0.93x | 1.12x | 1.31x | 2.76x | 2.02x | 1.91x | 1.76x |
| PEG | - | -0.5x | -2.5x | 0x | 0.3x | 12.17x | -4.86x | 1.1x |
| Capitalization / Revenue | 0.46x | 0.47x | 0.59x | 0.53x | 1.25x | 0.84x | 0.81x | 0.79x |
| EV / Revenue | 0.28x | 0.34x | 0.56x | 0.54x | 1.34x | 0.89x | 0.85x | 0.81x |
| EV / EBITDA | 4.1x | 8.43x | 24.8x | 8.51x | 13.7x | 9.97x | 9.14x | 8.21x |
| EV / EBIT | 4.57x | 10.2x | 37.1x | 9.67x | 14.9x | 10.9x | 9.92x | 8.76x |
| EV / FCF | 10.3x | 34.8x | -10x | -351x | -57.7x | 15.8x | 14.1x | 13.5x |
| FCF Yield | 9.75% | 2.87% | -10% | -0.28% | -1.73% | 6.31% | 7.11% | 7.39% |
| 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% | 3.38% | 3.39% | 3.61% |
| 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 | 12,435.00 | 12,435.00 | 12,435.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.01x | 0.89x | 9.97x | 3.38% | 12.88B | |
| 56.12x | 2.59x | 24.69x | 0.07% | 97.59B | |
| 12.25x | 1.05x | 5.75x | 4.77% | 70.29B | |
| 34.15x | 4.3x | 23.32x | 0.2% | 58.29B | |
| 26.07x | 2.01x | 19.74x | 1.13% | 55.68B | |
| 50.74x | 4.04x | 25.56x | 1.91% | 39.91B | |
| 27.22x | 0.68x | 11.26x | 2.27% | 34.06B | |
| 23.27x | 1.59x | 14.65x | 0.2% | 33.62B | |
| 21.79x | 0.43x | 6.88x | 2.79% | 29.56B | |
| 4.92x | 0.31x | 5.78x | 5.98% | 26.22B | |
| Average | 26.85x | 1.79x | 14.76x | 2.27% | 45.81B | |
| Weighted average by Cap. | 31.53x | 2.09x | 16.70x | 1.88% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 1801 Stock
- Valuation Taisei Corporation
Select your edition
All financial news and data tailored to specific country editions
