Valuation Obayashi Corporation Deutsche Boerse AG
Stocks
OBA0
US6742282006
Construction & Engineering
|
Market Closed -
Deutsche Boerse AG
14:25:01 23/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 15.50 EUR | +0.65% |
|
+2.65% | -6.06% |
| 10-22 | Obayashi to Acquire 90% of Lightyears' New Zealand Solar Asset Company | MT |
| 10-22 | Obayashi Restructures North American Operations; Obayashi North America to Become Specified Subsidiary | MT |
Company Valuation: Obayashi Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 645,286 | 726,269 | 1,335,413 | 1,417,360 | 2,581,962 | 2,005,549 | - | - |
| Change | - | 12.55% | 83.87% | 6.14% | 82.17% | -22.32% | - | - |
| Enterprise Value (EV) 1 | 655,128 | 643,941 | 1,320,698 | 1,384,855 | 2,497,764 | 1,851,938 | 1,802,938 | 1,718,538 |
| Change | - | -1.71% | 105.1% | 4.86% | 80.36% | -25.86% | -2.65% | -4.68% |
| P/E | 16.5x | 9.35x | 17.8x | 9.73x | 15.1x | 12.2x | 12x | 11.1x |
| PBR | 0.68x | 0.73x | 1.16x | 1.22x | 2.05x | 1.54x | 1.45x | 1.36x |
| PEG | - | 0.1x | -5.28x | 0.1x | 0.7x | -2.82x | 6.48x | 1.45x |
| Capitalization / Revenue | 0.34x | 0.37x | 0.57x | 0.54x | 1x | 0.68x | 0.65x | 0.63x |
| EV / Revenue | 0.34x | 0.32x | 0.57x | 0.53x | 0.97x | 0.62x | 0.59x | 0.54x |
| EV / EBITDA | 10.6x | 5.47x | 12.4x | 7.87x | 10.8x | 8.15x | 7.11x | 6.41x |
| EV / EBIT | 16x | 6.87x | 16.6x | 9.65x | 12.8x | 9.82x | 8.52x | 7.52x |
| EV / FCF | 33x | 5.08x | -49.3x | 18.2x | 14.8x | 10.4x | 13.1x | 10.4x |
| FCF Yield | 3.03% | 19.7% | -2.03% | 5.49% | 6.75% | 9.63% | 7.63% | 9.61% |
| Dividend per Share 2 | 32 | 42 | 75 | 81 | 88 | 94.78 | 106 | 112.9 |
| Rate of return | 3.56% | 4.15% | 4.03% | 4.08% | 2.34% | 3.25% | 3.63% | 3.87% |
| EPS 2 | 54.55 | 108.3 | 104.7 | 203.9 | 249.4 | 238.6 | 243.1 | 261.7 |
| Distribution rate | 58.7% | 38.8% | 71.6% | 39.7% | 35.3% | 39.7% | 43.6% | 43.1% |
| Net sales 1 | 1,922,884 | 1,983,888 | 2,325,162 | 2,620,101 | 2,586,258 | 2,967,614 | 3,063,239 | 3,176,150 |
| EBITDA 1 | 61,742 | 117,741 | 106,498 | 175,899 | 231,031 | 227,258 | 253,492 | 268,020 |
| EBIT 1 | 41,051 | 93,800 | 79,381 | 143,442 | 194,678 | 188,539 | 211,511 | 228,638 |
| Net income 1 | 39,127 | 77,671 | 75,059 | 146,052 | 173,759 | 163,439 | 165,392 | 177,525 |
| Net Debt 1 | 9,842 | -82,328 | -14,715 | -32,505 | -84,198 | -153,611 | -202,611 | -287,011 |
| Reference price 2 | 900.00 | 1,013.00 | 1,862.50 | 1,984.00 | 3,756.00 | 2,917.50 | 2,917.50 | 2,917.50 |
| Nbr of stocks (in thousands) | 716,985 | 716,948 | 717,000 | 714,395 | 687,423 | 687,421 | - | - |
| Announcement Date | 12/05/22 | 11/05/23 | 13/05/24 | 13/05/25 | 13/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 47.16x | 2.2x | 20.94x | 0.08% | 82.15B | |
| 11.77x | 1.02x | 5.59x | 4.98% | 66.06B | |
| 24.54x | 1.91x | 18.83x | 1.19% | 52.82B | |
| 23.87x | 2.93x | 15.88x | 0.28% | 40.55B | |
| 46.44x | 3.75x | 23.63x | 2.09% | 35.86B | |
| 24.65x | 0.61x | 10.11x | 2.52% | 30.08B | |
| 19.4x | 1.35x | 12.61x | 0.24% | 28.57B | |
| 5.19x | 0.34x | 6.65x | 5.43% | 27.88B | |
| 20.82x | 0.39x | 6.18x | 2.94% | 26.07B | |
| Average | 24.87x | 1.61x | 13.38x | 2.19% | 43.34B | |
| Weighted average by Cap. | 27.09x | 1.74x | 14.32x | 2.04% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 1802 Stock
- OBA0 Stock
- Valuation Obayashi Corporation
Select your edition
All financial news and data tailored to specific country editions
