Valuation Takada Corporation

Stocks

Delayed Japan Exchange 23:31:09 2026-11-01 EST			5-day change	1st Jan Change
1,618.00 ^JPY	-2.82%		-3.11%	-11.05%

05-20	Tranche Update on Takada Corporation's Equity Buyback Plan announced on May 13, 2026.	CI
05-18	Takada Corporation's Equity Buyback announced on May 13, 2026, has closed with 14,200 shares, representing 0.19% for ¥23.35 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	5,607	4,557	8,278	12,290	10,876	12,995
Change	-	-18.74%	81.66%	48.47%	-11.5%	19.48%
Enterprise Value (EV) ¹	5,791	3,989	8,780	14,213	15,062	20,079
Change	-	-31.13%	120.12%	61.88%	5.98%	33.31%
P/E	13.2x	13.3x	11.5x	7.37x	4.1x	10.4x
PBR	0.46x	0.34x	0.52x	0.74x	0.54x	0.6x
PEG	-	-0.7x	0x	0x	0.1x	-0.2x
Capitalization / Revenue	0.12x	0.1x	0.14x	0.24x	0.19x	0.24x
EV / Revenue	0.12x	0.08x	0.15x	0.27x	0.26x	0.37x
EV / EBITDA	2.22x	2.29x	2.65x	4.69x	4.14x	7.64x
EV / EBIT	2.84x	3.32x	3.28x	5.92x	5.13x	11.3x
EV / FCF	3.85x	129x	-5.89x	-27.5x	-3.82x	-6.31x
FCF Yield	26%	0.78%	-17%	-3.64%	-26.2%	-15.8%
Dividend per Share ²	10	10	10	50	70	70
Rate of return	1.13%	1.39%	0.76%	2.57%	4.72%	3.95%
EPS ²	67.19	54.32	113.5	263.6	362	171.2
Distribution rate	14.9%	18.4%	8.81%	19%	19.3%	40.9%
Net sales ¹	47,794	47,243	57,881	52,257	58,067	53,693
EBITDA ¹	2,608	1,739	3,309	3,033	3,642	2,629
EBIT ¹	2,036	1,200	2,680	2,401	2,934	1,779
Net income ¹	1,054	788	1,646	1,668	2,309	1,254
Net Debt ¹	184	-568	502	1,923	4,186	7,084
Reference price ²	886.00	720.00	1,308.00	1,942.00	1,483.00	1,774.00
Nbr of stocks (in thousands)	6,329	6,329	6,329	6,328	7,334	7,325
Announcement Date	6/30/21	6/27/22	6/26/23	6/24/24	6/25/25	6/22/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TAKADA CORPORATION	-	-	-	-	77.27M
QUANTA SERVICES, INC.	48.46x	2.36x	22.8x	0.07%	93.53B
VINCI	12.06x	1.03x	5.68x	4.83%	67.2B
LARSEN & TOUBRO LIMITED	25.68x	1.96x	19.84x	1.15%	55.9B
COMFORT SYSTEMS USA, INC.	24.28x	2.96x	16.44x	0.27%	43.05B
FERROVIAL N.V.	52.83x	4.13x	25.9x	1.78%	40.82B
HOCHTIEF AG	25.86x	0.64x	10.58x	2.41%	31.4B
EMCOR GROUP, INC.	19.67x	1.38x	12.33x	0.23%	29.75B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	6.41x	0.34x	5.79x	5.25%	28.87B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.6x	0.4x	6.43x	2.82%	26.92B
Average	26.32x	1.69x	13.98x	2.09%	41.75B
Weighted average by Cap.	29.09x	1.86x	15.40x	1.89%