Valuation Yondenko Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-30 EDT			5-day change	1st Jan Change
2,149.00 ^JPY	-6.03%		-2.85%	+37.93%

07-31	Yondenko Corporation Provides Consolidated Financial Results Forecast for the Fiscal Year Ending March 31, 2027	CI
07-31	Yondenko Corporation Provided Dividend Guidance for the Second Quarter Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	24,132	27,069	29,758	63,460	60,753	87,333
Change	-	12.17%	9.93%	113.26%	-4.27%	43.75%
Enterprise Value (EV) ¹	24,159	19,960	20,632	50,448	52,258	76,958
Change	-	-17.38%	3.37%	144.52%	3.59%	47.27%
P/E	6.61x	7.16x	7.9x	13.9x	11.7x	11.6x
PBR	0.47x	0.5x	0.53x	1.03x	0.94x	1.23x
PEG	-	2.15x	-14.23x	0.7x	0.9x	0.3x
Capitalization / Revenue	0.27x	0.29x	0.33x	0.69x	0.57x	0.88x
EV / Revenue	0.27x	0.22x	0.23x	0.55x	0.49x	0.77x
EV / EBITDA	3.21x	2.49x	2.79x	5.76x	5.05x	7.1x
EV / EBIT	4.75x	3.68x	4.15x	7.83x	6.47x	8.72x
EV / FCF	3.33x	2.4x	11.8x	11.2x	-25.1x	44.5x
FCF Yield	30%	41.7%	8.47%	8.95%	-3.99%	2.24%
Dividend per Share ²	16.67	30	30	46.67	65	77
Rate of return	3.25%	5.23%	4.76%	3.48%	5.06%	4.17%
EPS ²	77.59	80.17	79.73	96.69	109.4	158.5
Distribution rate	21.5%	37.4%	37.6%	48.3%	59.4%	48.6%
Net sales ¹	89,629	92,648	89,120	92,112	105,877	99,448
EBITDA ¹	7,515	8,004	7,389	8,763	10,341	10,843
EBIT ¹	5,090	5,417	4,971	6,445	8,073	8,823
Net income ¹	3,652	3,779	3,764	4,571	5,173	7,500
Net Debt ¹	27	-7,109	-9,126	-13,012	-8,495	-10,375
Reference price ²	512.50	574.00	630.00	1,341.67	1,285.00	1,845.00
Nbr of stocks (in thousands)	47,087	47,158	47,235	47,300	47,279	47,335
Announcement Date	6/30/21	6/30/22	6/30/23	6/28/24	6/25/25	6/19/26

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.($)
YONDENKO CORPORATION	-	-	-	-	646M
QUANTA SERVICES, INC.	48.31x	2.37x	22.88x	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.	19.94x	1.38x	12.33x	0.23%	29.75B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.36x	0.34x	6.7x	5.25%	28.87B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.6x	0.4x	6.43x	2.82%	26.92B
Average	26.21x	1.69x	14.09x	2.09%	41.81B
Weighted average by Cap.	29.00x	1.86x	15.48x	1.89%