Valuation HASEKO Corporation

Stocks

Delayed Japan Exchange 07:07:38 18/08/2026 BST			5-day change	1st Jan Change
2,806.00 ^JPY	0.00%		+1.34%	-9.72%

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	743,187	-	-
Change	-	9.45%	22.29%	3.74%	42.34%	-2.68%	-	-
Enterprise Value (EV) ¹	430,802	603,181	645,809	720,556	896,948	956,187	983,227	1,004,341
Change	-	40.01%	7.07%	11.57%	24.48%	6.6%	2.83%	2.15%
P/E	7.09x	7.12x	9.23x	15.6x	14.1x	10.8x	9.6x	9.09x
PBR	0.93x	0.92x	1.01x	1.01x	1.36x	1.23x	1.14x	1.07x
PEG	-	0.79x	-1.87x	-0.4x	0.2x	0.4x	0.8x	1.62x
Capitalization / Revenue	0.42x	0.41x	0.47x	0.46x	0.6x	0.54x	0.51x	0.5x
EV / Revenue	0.47x	0.59x	0.59x	0.61x	0.7x	0.69x	0.68x	0.68x
EV / EBITDA	4.85x	6.25x	6.91x	7.76x	8.3x	7.76x	7.34x	7.1x
EV / EBIT	5.21x	6.69x	7.53x	8.51x	9.08x	8.46x	7.92x	7.65x
EV / FCF	12.7x	-5.62x	8.59x	-25.2x	8.61x	57.3x	17.3x	16.8x
FCF Yield	7.86%	-17.8%	11.6%	-3.96%	11.6%	1.74%	5.79%	5.96%
Dividend per Share ²	80	80	85	85	95	102.1	113.8	122.4
Rate of return	5.69%	5.2%	4.48%	4.33%	3.29%	3.64%	4.05%	4.36%
EPS ²	198.3	216.1	205.4	126.2	204.5	260.3	292.4	308.7
Distribution rate	40.3%	37%	41.4%	67.4%	46.4%	39.2%	38.9%	39.6%
Net sales ¹	909,708	1,027,277	1,094,421	1,177,353	1,273,136	1,378,484	1,447,105	1,486,312
EBITDA ¹	88,800	96,544	93,396	92,903	108,011	123,200	133,889	141,500
EBIT ¹	82,702	90,162	85,747	84,701	98,743	113,007	124,182	131,275
Net income ¹	54,490	59,326	56,038	34,450	54,839	68,831	77,144	81,338
Net Debt ¹	44,374	180,243	128,616	184,024	133,272	213,000	240,040	261,153
Reference price ²	1,407.00	1,539.00	1,896.00	1,965.00	2,885.50	2,806.00	2,806.00	2,806.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
HASEKO CORPORATION	10.78x	0.69x	7.76x	3.64%	4.66B
GLENVEAGH PROPERTIES PLC	11.79x	1.25x	9.2x	9.25%	1.45B
ARCHICOM S.A.	7.48x	1.71x	7.29x	3.45%	849M
ATAL S.A.	5.65x	1.83x	7.13x	7.98%	656M
Average	8.92x	1.37x	7.84x	6.08%	1.91B
Weighted average by Cap.	10.16x	1.01x	7.93x	5.06%