Valuation Taisei Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 31/07/2026 BST			5-day change	1st Jan Change
13,065.00 ^JPY	+0.11%		-4.46%	-11.93%

07-10	Taisei, Fanuc Build AI-Powered System to Automate Mixed-Pallet Handling	MT
06-24	Taisei Holds 20.31% Stake as Other Affiliated Company of Heiwa Real Estate	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	713,045	771,360	1,037,992	1,144,867	2,617,131	2,129,714	-	-
Change	-	8.18%	34.57%	10.3%	128.6%	-18.62%	-	-
Enterprise Value (EV) ¹	439,165	558,172	981,809	1,162,137	2,802,275	2,246,615	2,221,103	2,183,972
Change	-	27.1%	75.9%	18.37%	141.13%	-19.83%	-1.14%	-1.67%
P/E	10.1x	17x	26x	9.68x	15.7x	12.8x	13x	11.9x
PBR	0.82x	0.93x	1.12x	1.31x	2.76x	2.12x	2.01x	1.86x
PEG	-	-0.5x	-2.5x	0x	0.3x	-55.72x	-6.32x	1.31x
Capitalization / Revenue	0.46x	0.47x	0.59x	0.53x	1.25x	0.88x	0.86x	0.83x
EV / Revenue	0.28x	0.34x	0.56x	0.54x	1.34x	0.93x	0.89x	0.85x
EV / EBITDA	4.1x	8.43x	24.8x	8.51x	13.7x	10.6x	9.73x	8.91x
EV / EBIT	4.57x	10.2x	37.1x	9.67x	14.9x	11.6x	10.5x	9.43x
EV / FCF	10.3x	34.8x	-10x	-351x	-57.7x	16.7x	14.8x	14.7x
FCF Yield	9.75%	2.87%	-10%	-0.28%	-1.73%	5.97%	6.78%	6.78%
Dividend per Share ²	130	130	130	210	310	418.3	398.6	444
Rate of return	3.68%	3.17%	2.31%	3.18%	1.93%	3.2%	3.05%	3.4%
EPS ²	350.9	241.2	215.8	682.8	1,026	1,023	1,002	1,093
Distribution rate	37%	53.9%	60.3%	30.8%	30.2%	40.9%	39.8%	40.6%
Net sales ¹	1,543,240	1,642,712	1,765,023	2,154,223	2,089,091	2,420,694	2,487,123	2,563,700
EBITDA ¹	106,984	66,218	39,590	136,551	204,739	212,219	228,158	245,167
EBIT ¹	96,077	54,740	26,480	120,160	187,973	194,256	210,548	231,500
Net income ¹	71,436	47,124	40,272	123,824	170,004	166,234	160,480	171,640
Net Debt ¹	-273,880	-213,188	-56,183	17,270	185,144	116,900	91,389	54,258
Reference price ²	3,535.00	4,095.00	5,620.00	6,609.00	16,055.00	13,065.00	13,065.00	13,065.00
Nbr of stocks (in thousands)	201,710	188,366	184,696	173,229	163,010	163,009	-	-
Announcement Date	13/05/22	12/05/23	13/05/24	13/05/25	14/05/26	-	-	-

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.($)
TAISEI CORPORATION	12.77x	0.93x	10.59x	3.2%	13.36B
QUANTA SERVICES, INC.	59.37x	2.66x	25.42x	0.07%	100B
VINCI	13.56x	1.14x	6.23x	4.32%	78.12B
COMFORT SYSTEMS USA, INC.	35.69x	4.5x	24.42x	0.19%	60.77B
LARSEN & TOUBRO LIMITED	26.21x	2.02x	19.9x	1.17%	56.76B
FERROVIAL N.V.	53.87x	4.61x	29x	1.55%	47.07B
HOCHTIEF AG	30.9x	0.76x	12.55x	2%	38.36B
EMCOR GROUP, INC.	25.07x	1.7x	15.99x	0.19%	35.17B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	26.78x	0.54x	8.38x	2.34%	35.16B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.84x	0.3x	5.82x	5.89%	28.75B
Average	28.91x	1.91x	15.83x	2.09%	49.39B
Weighted average by Cap.	33.47x	2.21x	17.54x	1.77%