Valuation Matsui Construction Co., Ltd.

Stocks

Market Closed - Japan Exchange 07:30:00 02/10/2026 BST			5-day change	1st Jan Change
1,388.00 ^JPY	-2.18%		-4.67%	-7.77%

09-20	Matsui Construction Co., Ltd.(TSE:1810) added to S&P Global BMI Index	CI
08-07	Matsui Construction Co., Ltd. Provides Dividend Guidance for the 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	22,860	19,579	20,024	26,597	25,627	45,206
Change	-	-14.35%	2.27%	32.83%	-3.65%	76.4%
Enterprise Value (EV) ¹	3,256	3,682	-1,477	22,303	15,165	28,201
Change	-	13.09%	-140.12%	1,609.73%	-32.01%	85.96%
P/E	10.2x	11.2x	11.8x	23x	9.44x	10.4x
PBR	0.54x	0.46x	0.45x	0.56x	0.51x	0.79x
PEG	-	-0.6x	-4.81x	-0.7x	0x	0.2x
Capitalization / Revenue	0.26x	0.24x	0.23x	0.27x	0.26x	0.47x
EV / Revenue	0.04x	0.04x	-0.02x	0.23x	0.15x	0.29x
EV / EBITDA	0.94x	1.23x	-0.53x	29.2x	3.91x	4.57x
EV / EBIT	1.11x	1.52x	-0.65x	84.2x	4.48x	4.98x
EV / FCF	0.58x	-3.59x	-0.23x	-1.31x	2.46x	3.73x
FCF Yield	173%	-27.8%	-444%	-76.3%	40.7%	26.8%
Dividend per Share ²	16	16	25	26	48	75
Rate of return	2.14%	2.42%	3.7%	2.84%	5.39%	4.73%
EPS ²	73.79	58.92	57.48	39.82	94.3	151.8
Distribution rate	21.7%	27.2%	43.5%	65.3%	50.9%	49.4%
Net sales ¹	87,579	82,468	88,664	96,969	99,253	96,037
EBITDA ¹	3,476	3,005	2,771	763	3,877	6,169
EBIT ¹	2,941	2,416	2,269	265	3,384	5,661
Net income ¹	2,252	1,792	1,702	1,161	2,726	4,350
Net Debt ¹	-19,604	-15,897	-21,501	-4,294	-10,462	-17,005
Reference price ²	749.00	661.00	676.00	915.00	890.00	1,585.00
Nbr of stocks (in thousands)	30,521	29,621	29,621	29,068	28,794	28,521
Announcement Date	30/06/21	30/06/22	30/06/23	28/06/24	26/06/25	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MATSUI CONSTRUCTION CO., LTD.	-	-	-	-	251M
QUANTA SERVICES, INC.	58.37x	2.69x	25.68x	0.06%	102B
VINCI	11.76x	1.02x	5.57x	4.97%	66.61B
COMFORT SYSTEMS USA, INC.	35.58x	4.48x	24.33x	0.19%	60.72B
LARSEN & TOUBRO LIMITED	24.84x	1.93x	18.95x	1.19%	52.74B
FERROVIAL N.V.	49.38x	3.96x	25.08x	1.96%	38.53B
EMCOR GROUP, INC.	24.02x	1.64x	15.14x	0.19%	34.7B
HOCHTIEF AG	27.92x	0.7x	11.55x	2.21%	34.5B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.53x	0.44x	7.03x	2.74%	29.63B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.01x	0.31x	5.98x	5.63%	26.75B
Average	28.82x	1.91x	15.48x	2.13%	44.61B
Weighted average by Cap.	32.95x	2.18x	17.31x	1.8%