Valuation Yamaura Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-23 EDT			5-day change	1st Jan Change
1,460.00 ^JPY	-0.54%		-0.14%	-1.68%

10-05	Tranche Update on Yamaura Corporation's Equity Buyback Plan announced on May 13, 2026.	CI
08-05	Yamaura Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	17,461	18,000	20,706	27,482	22,788	28,883
Change	-	3.09%	15.04%	32.72%	-17.08%	26.74%
Enterprise Value (EV) ¹	17,217	15,074	11,887	14,512	10,548	20,044
Change	-	-12.45%	-21.14%	22.08%	-27.32%	90.02%
P/E	30.1x	23.2x	27.8x	9.23x	7.59x	9.13x
PBR	1.1x	1.09x	1.2x	1.34x	0.98x	1.1x
PEG	-	0.7x	-6.95x	0x	8.68x	1.68x
Capitalization / Revenue	0.7x	0.64x	0.66x	0.73x	0.64x	0.71x
EV / Revenue	0.69x	0.54x	0.38x	0.39x	0.3x	0.49x
EV / EBITDA	14.1x	8.29x	5.2x	3.24x	2.49x	4.2x
EV / EBIT	20.8x	10.5x	6.26x	3.54x	2.7x	4.55x
EV / FCF	101x	5.33x	1.93x	3.88x	-16.1x	-7.47x
FCF Yield	0.99%	18.8%	51.9%	25.8%	-6.22%	-13.4%
Dividend per Share ²	5	5	5	10	24	30
Rate of return	0.54%	0.53%	0.46%	0.69%	1.99%	1.97%
EPS ²	30.72	40.95	39.31	157.2	158.6	167.2
Distribution rate	16.3%	12.2%	12.7%	6.36%	15.1%	17.9%
Net sales ¹	24,829	27,946	31,381	37,546	35,613	40,526
EBITDA ¹	1,223	1,819	2,286	4,484	4,237	4,777
EBIT ¹	827	1,431	1,899	4,104	3,905	4,407
Net income ¹	579	775	744	2,976	3,002	3,165
Net Debt ¹	-244	-2,926	-8,819	-12,970	-12,240	-8,839
Reference price ²	925.00	951.00	1,094.00	1,452.00	1,204.00	1,526.00
Nbr of stocks (in thousands)	18,876	18,927	18,927	18,927	18,927	18,927
Announcement Date	6/28/21	6/27/22	7/31/23	6/28/24	6/27/25	6/25/26

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.($)
YAMAURA CORPORATION	-	-	-	-	166M
QUANTA SERVICES, INC.	47.69x	2.22x	21.16x	0.08%	83.06B
VINCI	11.66x	1.01x	5.56x	5.01%	65.78B
LARSEN & TOUBRO LIMITED	24.23x	1.89x	18.64x	1.2%	52.28B
COMFORT SYSTEMS USA, INC.	26.3x	3.27x	17.72x	0.26%	44.95B
FERROVIAL N.V.	46.04x	3.72x	23.46x	2.11%	35.57B
HOCHTIEF AG	24.61x	0.61x	10.09x	2.53%	30.04B
EMCOR GROUP, INC.	19.78x	1.37x	12.83x	0.23%	29.13B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.19x	0.34x	6.65x	5.43%	27.85B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	20.73x	0.39x	6.11x	2.97%	25.91B
Average	25.14x	1.65x	13.58x	2.2%	39.47B
Weighted average by Cap.	27.40x	1.79x	14.57x	2.02%