Valuation Taisei Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-14 EDT			5-day change	1st Jan Change
13,050.00 ^JPY	+1.16%		+1.24%	-12.03%

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	2,127,263	-	-
Change	-	8.18%	34.57%	10.3%	128.6%	-18.72%	-	-
Enterprise Value (EV) ¹	439,165	558,172	981,809	1,162,137	2,802,275	2,222,463	2,218,651	2,181,520
Change	-	27.1%	75.9%	18.37%	141.13%	-20.69%	-0.17%	-1.67%
P/E	10.1x	17x	26x	9.68x	15.7x	12.8x	13x	11.9x
PBR	0.82x	0.93x	1.12x	1.31x	2.76x	2.12x	2.01x	1.86x
PEG	-	-0.5x	-2.5x	0x	0.3x	-55.72x	-6.32x	1.31x
Capitalization / Revenue	0.46x	0.47x	0.59x	0.53x	1.25x	0.88x	0.86x	0.83x
EV / Revenue	0.28x	0.34x	0.56x	0.54x	1.34x	0.92x	0.89x	0.85x
EV / EBITDA	4.1x	8.43x	24.8x	8.51x	13.7x	10.7x	9.72x	8.9x
EV / EBIT	4.57x	10.2x	37.1x	9.67x	14.9x	11.4x	10.5x	9.42x
EV / FCF	10.3x	34.8x	-10x	-351x	-57.7x	22x	14.7x	14.7x
FCF Yield	9.75%	2.87%	-10%	-0.28%	-1.73%	4.55%	6.79%	6.79%
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%	3.21%	3.28%	3.4%
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	13,050.00	13,050.00	13,050.00
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	12.75x	0.92x	10.7x	3.21%	13.37B
QUANTA SERVICES, INC.	59.86x	2.73x	26.04x	0.06%	103B
VINCI	13.3x	1.12x	6.14x	4.4%	77.54B
COMFORT SYSTEMS USA, INC.	36.61x	4.62x	25.07x	0.18%	62.33B
LARSEN & TOUBRO LIMITED	27.2x	2.08x	20.43x	1.11%	58.45B
FERROVIAL N.V.	57.22x	4.54x	28.74x	1.57%	46.34B
HOCHTIEF AG	30.8x	0.76x	12.56x	2.01%	38.59B
EMCOR GROUP, INC.	25.53x	1.75x	16.13x	0.18%	36.89B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.57x	0.52x	8.28x	2.31%	35.13B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.48x	0.3x	5.98x	6.28%	26.96B
Average	29.33x	1.93x	16.01x	2.13%	49.87B
Weighted average by Cap.	34.18x	2.25x	17.90x	1.75%