Valuation Yamato Corporation

Stocks

Delayed Japan Exchange Other stock markets 02:30:00 2026-07-16 EDT			5-day change	1st Jan Change
2,030.00 ^JPY	-1.55%		-0.44%	-3.15%

05-01	Yamato's Profit Plunges Down 64% in Fiscal Year 2025	MT
25-10-31	Nikkei Ends Higher as BOJ Flags Growing Confidence in Outlook	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	18,113	18,805	20,663	26,330	37,752	50,236
Change	-	3.82%	9.88%	27.42%	43.38%	33.07%
Enterprise Value (EV) ¹	10,571	10,464	15,415	18,541	26,657	45,536
Change	-	-1.01%	47.31%	20.27%	43.78%	70.82%
P/E	7.94x	6.82x	11.1x	17.8x	9.62x	11.4x
PBR	0.57x	0.56x	0.6x	0.71x	0.92x	1.18x
PEG	-	0.3x	-0.3x	-0.9x	0x	0.5x
Capitalization / Revenue	0.41x	0.41x	0.46x	0.55x	0.71x	0.92x
EV / Revenue	0.24x	0.23x	0.35x	0.38x	0.5x	0.84x
EV / EBITDA	3.03x	2.54x	5.42x	7.16x	4.8x	7.43x
EV / EBIT	3.43x	2.85x	7.29x	10.3x	5.56x	8.43x
EV / FCF	2.58x	5.69x	-5.96x	7.66x	7.88x	-17.4x
FCF Yield	38.7%	17.6%	-16.8%	13.1%	12.7%	-5.75%
Dividend per Share ²	15	25	25	27	40	60
Rate of return	2.12%	3.41%	3.09%	2.59%	2.63%	2.67%
EPS ²	88.94	107.5	72.83	58.63	158.2	197.5
Distribution rate	16.9%	23.3%	34.3%	46.1%	25.3%	30.4%
Net sales ¹	43,767	45,576	44,500	48,296	53,168	54,327
EBITDA ¹	3,489	4,126	2,844	2,589	5,554	6,128
EBIT ¹	3,082	3,678	2,116	1,808	4,797	5,402
Net income ¹	2,288	2,757	1,866	1,479	3,932	4,589
Net Debt ¹	-7,542	-8,341	-5,248	-7,789	-11,095	-4,700
Reference price ²	706.00	733.00	809.00	1,044.00	1,522.00	2,244.00
Nbr of stocks (in thousands)	25,656	25,656	25,542	25,220	24,804	22,387
Announcement Date	6/16/21	6/16/22	6/19/23	6/19/24	6/16/25	6/15/26

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.($)
YAMATO CORPORATION	-	-	-	-	285M
QUANTA SERVICES, INC.	67.18x	2.9x	28.36x	0.07%	97.37B
VINCI	13.26x	1.07x	5.87x	4.43%	72.3B
COMFORT SYSTEMS USA, INC.	40.25x	4.93x	27.34x	0.17%	61.04B
LARSEN & TOUBRO LIMITED	25.07x	1.92x	18.66x	1.24%	54.1B
FERROVIAL N.V.	55.55x	4.62x	29.52x	1.64%	46.09B
HOCHTIEF AG	33.9x	0.8x	13.46x	1.88%	39.93B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	28.42x	0.56x	8.89x	2.1%	36.52B
EMCOR GROUP, INC.	26.36x	1.7x	16.46x	0.18%	34.21B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.84x	0.3x	6.33x	5.87%	28.81B
Average	32.76x	2.09x	17.21x	1.95%	47.06B
Weighted average by Cap.	36.79x	2.33x	18.78x	1.71%