Valuation EXEO Group, Inc.

Stocks

Market Closed - Japan Exchange 06:30:00 30/10/2026 GMT			5-day change	1st Jan Change
2,524.50 ^JPY	-1.71%		-1.85%	-2.87%

10-26	EXEO Group, Inc. entered into a share transfer agreement to acquire Alphast Co., Ltd.	CI
10-01	Tranche Update on EXEO Group, Inc.'s Equity Buyback Plan announced on May 13, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	250,795	256,963	340,585	347,943	545,567	513,020	-	-
Change	-	2.46%	32.54%	2.16%	56.8%	-5.97%	-	-
Enterprise Value (EV) ¹	273,947	317,627	394,721	437,122	641,089	616,873	584,053	606,512
Change	-	15.94%	24.27%	10.74%	46.66%	-3.78%	-5.32%	3.85%
P/E	9.02x	11.7x	17.1x	13x	17.7x	13.6x	12.9x	12.4x
PBR	0.82x	0.85x	1.09x	1.08x	1.59x	1.44x	1.36x	1.29x
PEG	-	-0.6x	-2.27x	0.4x	1x	0.6x	2.39x	3.2x
Capitalization / Revenue	0.42x	0.41x	0.55x	0.52x	0.69x	0.67x	0.66x	0.64x
EV / Revenue	0.46x	0.51x	0.64x	0.65x	0.81x	0.81x	0.75x	0.75x
EV / EBITDA	5.5x	7.7x	8.92x	7.67x	9.41x	8.66x	7.76x	8.09x
EV / EBIT	6.46x	9.76x	11.6x	10.3x	12.3x	10.5x	9.5x	9.35x
EV / FCF	45.5x	-40.5x	13.9x	-37.7x	35.1x	19.2x	18.9x	19x
FCF Yield	2.2%	-2.47%	7.17%	-2.65%	2.85%	5.21%	5.28%	5.26%
Dividend per Share ²	48	51	60	63	68	81.25	83.4	89.33
Rate of return	4.25%	4.26%	3.71%	3.75%	2.55%	3.22%	3.3%	3.54%
EPS ²	125.3	102.5	94.76	129	151.1	185.9	195.9	203.5
Distribution rate	38.3%	49.8%	63.3%	48.8%	45%	43.7%	42.6%	43.9%
Net sales ¹	594,840	627,607	614,095	670,822	787,715	761,400	776,100	807,567
EBITDA ¹	49,794	41,252	44,263	56,979	68,140	71,250	75,300	75,000
EBIT ¹	42,380	32,552	34,121	42,465	52,016	58,700	61,500	64,833
Net income ¹	27,766	22,233	20,058	26,855	31,031	37,720	39,300	40,133
Net Debt ¹	23,152	60,664	54,136	89,179	95,522	103,853	71,033	93,491
Reference price ²	1,130.50	1,198.50	1,619.00	1,680.00	2,668.50	2,524.50	2,524.50	2,524.50
Nbr of stocks (in thousands)	221,845	214,404	210,367	207,109	204,447	203,217	-	-
Announcement Date	13/05/22	12/05/23	10/05/24	09/05/25	13/05/26	-	-	-

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.($)
EXEO GROUP, INC.	13.58x	0.81x	8.66x	3.22%	3.26B
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	24.95x	1.60x	13.54x	2.2%	42.07B
Weighted average by Cap.	28.89x	1.86x	15.42x	1.9%