Valuation HASEKO Corporation

Stocks

Market Closed - Japan Exchange 07:30:00 27/08/2026 BST			5-day change	1st Jan Change
2,896.00 ^JPY	+1.35%		+4.68%	-6.82%

08-06	HASEKO Corporation Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI
08-06	HASEKO Corporation Provides Dividend Guidance for the Second Quarter- End of Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	386,428	422,938	517,193	536,532	763,676	756,828	-	-
Change	-	9.45%	22.29%	3.74%	42.34%	-0.9%	-	-
Enterprise Value (EV) ¹	430,802	603,181	645,809	720,556	896,948	966,728	993,967	1,014,631
Change	-	40.01%	7.07%	11.57%	24.48%	7.78%	2.82%	2.08%
P/E	7.09x	7.12x	9.23x	15.6x	14.1x	10.8x	9.71x	9.23x
PBR	0.93x	0.92x	1.01x	1.01x	1.36x	1.25x	1.16x	1.08x
PEG	-	0.79x	-1.87x	-0.4x	0.2x	0.4x	0.9x	1.77x
Capitalization / Revenue	0.42x	0.41x	0.47x	0.46x	0.6x	0.55x	0.52x	0.51x
EV / Revenue	0.47x	0.59x	0.59x	0.61x	0.7x	0.7x	0.69x	0.68x
EV / EBITDA	4.85x	6.25x	6.91x	7.76x	8.3x	7.62x	7.35x	7.14x
EV / EBIT	5.21x	6.69x	7.53x	8.51x	9.08x	8.39x	7.94x	7.69x
EV / FCF	12.7x	-5.62x	8.59x	-25.2x	8.61x	58x	17.5x	17x
FCF Yield	7.86%	-17.8%	11.6%	-3.96%	11.6%	1.73%	5.72%	5.9%
Dividend per Share ²	80	80	85	85	95	102.8	113	121.1
Rate of return	5.69%	5.2%	4.48%	4.33%	3.29%	3.6%	3.95%	4.24%
EPS ²	198.3	216.1	205.4	126.2	204.5	265.2	294.2	309.6
Distribution rate	40.3%	37%	41.4%	67.4%	46.4%	38.8%	38.4%	39.1%
Net sales ¹	909,708	1,027,277	1,094,421	1,177,353	1,273,136	1,377,364	1,444,762	1,484,812
EBITDA ¹	88,800	96,544	93,396	92,903	108,011	126,932	135,291	142,167
EBIT ¹	82,702	90,162	85,747	84,701	98,743	115,266	125,138	131,900
Net income ¹	54,490	59,326	56,038	34,450	54,839	70,264	77,802	81,750
Net Debt ¹	44,374	180,243	128,616	184,024	133,272	209,900	237,140	257,803
Reference price ²	1,407.00	1,539.00	1,896.00	1,965.00	2,885.50	2,857.50	2,857.50	2,857.50
Nbr of stocks (in thousands)	274,647	274,813	272,781	273,044	264,660	264,857	-	-
Announcement Date	12/05/22	11/05/23	10/05/24	14/05/25	15/05/26	-	-	-

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.($)
HASEKO CORPORATION	10.78x	0.7x	7.62x	3.6%	4.75B
GLENVEAGH PROPERTIES PLC	11.62x	1.23x	9.03x	9.37%	1.44B
ARCHICOM S.A.	7.4x	1.66x	7.13x	3.46%	833M
ATAL S.A.	5.61x	1.82x	7.1x	8.04%	656M
Average	8.85x	1.35x	7.72x	6.11%	1.92B
Weighted average by Cap.	10.13x	1.00x	7.78x	5.05%