Valuation HASEKO Corporation

Stocks

Market Closed - Japan Exchange 07:30:00 21/08/2026 BST			5-day change	1st Jan Change
2,856.50 ^JPY	+2.09%		+2.05%	-8.09%

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	756,563	-	-
Change	-	9.45%	22.29%	3.74%	42.34%	-0.93%	-	-
Enterprise Value (EV) ¹	430,802	603,181	645,809	720,556	896,948	969,563	996,602	1,017,716
Change	-	40.01%	7.07%	11.57%	24.48%	8.1%	2.79%	2.12%
P/E	7.09x	7.12x	9.23x	15.6x	14.1x	10.9x	9.76x	9.25x
PBR	0.93x	0.92x	1.01x	1.01x	1.36x	1.25x	1.16x	1.09x
PEG	-	0.79x	-1.87x	-0.4x	0.2x	0.4x	0.8x	1.65x
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	0.69x
EV / EBITDA	4.85x	6.25x	6.91x	7.76x	8.3x	7.87x	7.44x	7.19x
EV / EBIT	5.21x	6.69x	7.53x	8.51x	9.08x	8.53x	8x	7.73x
EV / FCF	12.7x	-5.62x	8.59x	-25.2x	8.61x	58.1x	17.5x	17x
FCF Yield	7.86%	-17.8%	11.6%	-3.96%	11.6%	1.72%	5.71%	5.88%
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%	3.57%	3.98%	4.28%
EPS ²	198.3	216.1	205.4	126.2	204.5	261.9	292.6	308.9
Distribution rate	40.3%	37%	41.4%	67.4%	46.4%	39%	38.9%	39.6%
Net sales ¹	909,708	1,027,277	1,094,421	1,177,353	1,273,136	1,377,373	1,445,883	1,484,812
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	113,674	124,515	131,650
Net income ¹	54,490	59,326	56,038	34,450	54,839	69,387	77,366	81,588
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	2,856.50	2,856.50	2,856.50
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	10.91x	0.7x	7.87x	3.57%	4.76B
GLENVEAGH PROPERTIES PLC	11.59x	1.23x	9.01x	9.39%	1.44B
ARCHICOM S.A.	7.26x	1.63x	7.03x	3.53%	817M
ATAL S.A.	5.62x	1.82x	7.11x	8.02%	657M
Average	8.84x	1.35x	7.75x	6.13%	1.92B
Weighted average by Cap.	10.19x	1.00x	7.93x	5.04%