Valuation Komaihaltec Inc.

Stocks

Delayed Japan Exchange 00:00:00 30/10/2026 GMT			5-day change	1st Jan Change
2,129.00 ^JPY	-0.88%		-2.83%	+11.29%

06-02	Komaihaltec Inc. Provides Consolidated and Unconsolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
06-02	Komaihaltec Inc. Proposes Dividend for the Fiscal Year Ended March 31, 2026, Payable on June 29, 2026; Provides Dividend Guidance for the Second Quarter End and Year-End of 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	10,222	10,120	7,837	9,975	7,379	9,091
Change	-	-1%	-22.56%	27.28%	-26.02%	23.2%
Enterprise Value (EV) ¹	11,262	6,783	12,173	24,660	16,416	16,200
Change	-	-39.77%	79.46%	102.58%	-33.43%	-1.32%
P/E	13.3x	7.52x	23.9x	16x	5.8x	26.9x
PBR	0.37x	0.35x	0.27x	0.31x	0.23x	0.25x
PEG	-	0.1x	-0.3x	0.2x	0x	-0.4x
Capitalization / Revenue	0.34x	0.34x	0.2x	0.18x	0.18x	0.26x
EV / Revenue	0.37x	0.23x	0.31x	0.45x	0.4x	0.47x
EV / EBITDA	8x	2.85x	9.92x	13.9x	11.2x	7.91x
EV / EBIT	24.6x	4.49x	38.5x	34.1x	56.8x	34.3x
EV / FCF	4.76x	1.71x	-1.67x	-2.81x	6.76x	7.65x
FCF Yield	21%	58.6%	-59.8%	-35.5%	14.8%	13.1%
Dividend per Share ²	60	70	70	70	70	70
Rate of return	2.73%	3.22%	4.16%	3.28%	4.43%	3.6%
EPS ²	164.7	289.1	70.39	134	272.7	72.19
Distribution rate	36.4%	24.2%	99.4%	52.3%	25.7%	97%
Net sales ¹	30,293	29,552	39,727	55,384	40,553	34,414
EBITDA ¹	1,408	2,381	1,227	1,768	1,463	2,047
EBIT ¹	457	1,511	316	724	289	472
Net income ¹	776	1,345	328	625	1,274	335
Net Debt ¹	1,040	-3,337	4,336	14,685	9,037	7,109
Reference price ²	2,199.00	2,174.00	1,681.00	2,137.00	1,581.00	1,942.00
Nbr of stocks (in thousands)	4,649	4,655	4,662	4,668	4,667	4,681
Announcement Date	30/06/21	30/06/22	30/06/23	01/07/24	27/06/25	25/06/26

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.($)
KOMAIHALTEC INC.	-	-	-	-	61.39M
QUANTA SERVICES, INC.	52.38x	2.43x	23.13x	0.07%	91.24B
VINCI	12.03x	1.03x	5.66x	4.85%	66.89B
LARSEN & TOUBRO LIMITED	25.33x	1.95x	19.66x	1.15%	54.96B
COMFORT SYSTEMS USA, INC.	26.47x	3.25x	18.01x	0.25%	47B
FERROVIAL N.V.	50.03x	4.01x	25.36x	2.16%	39.35B
HOCHTIEF AG	26.14x	0.65x	10.71x	2.38%	31.75B
EMCOR GROUP, INC.	20.33x	1.42x	13.1x	0.23%	29.93B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.28x	0.34x	6.68x	5.33%	28.38B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.69x	0.41x	6.45x	2.83%	27.02B
Average	26.63x	1.72x	14.31x	2.14%	41.66B
Weighted average by Cap.	29.68x	1.90x	15.63x	1.92%