Valuation Taisei Corporation

Stocks

Market Closed - Japan Exchange 07:30:00 03/09/2026 BST			5-day change	1st Jan Change
12,775.00 ^JPY	+1.35%		-0.31%	-13.89%

08-24	Japan Airport Terminal to Launch Secondary Offering	MT
08-06	Taisei Corporation Provides Interim End Dividend Guidance of the Year Ending March 31, 2027; Provides Dividend Guidance for 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	713,045	771,360	1,037,992	1,144,867	2,617,131	2,054,724	-	-
Change	-	8.18%	34.57%	10.3%	128.6%	-21.49%	-	-
Enterprise Value (EV) ¹	439,165	558,172	981,809	1,162,137	2,802,275	2,139,624	2,176,807	2,146,460
Change	-	27.1%	75.9%	18.37%	141.13%	-23.65%	1.74%	-1.39%
P/E	10.1x	17x	26x	9.68x	15.7x	12.2x	12.5x	11.5x
PBR	0.82x	0.93x	1.12x	1.31x	2.76x	2.05x	1.94x	1.8x
PEG	-	-0.5x	-2.5x	0x	0.3x	14.14x	-4.39x	1.27x
Capitalization / Revenue	0.46x	0.47x	0.59x	0.53x	1.25x	0.85x	0.83x	0.8x
EV / Revenue	0.28x	0.34x	0.56x	0.54x	1.34x	0.88x	0.88x	0.84x
EV / EBITDA	4.1x	8.43x	24.8x	8.51x	13.7x	9.99x	9.49x	8.76x
EV / EBIT	4.57x	10.2x	37.1x	9.67x	14.9x	10.9x	10.3x	9.24x
EV / FCF	10.3x	34.8x	-10x	-351x	-57.7x	14.5x	14.5x	14.5x
FCF Yield	9.75%	2.87%	-10%	-0.28%	-1.73%	6.9%	6.9%	6.9%
Dividend per Share ²	130	130	130	210	310	420	428.3	444
Rate of return	3.68%	3.17%	2.31%	3.18%	1.93%	3.33%	3.4%	3.52%
EPS ²	350.9	241.2	215.8	682.8	1,026	1,034	1,005	1,096
Distribution rate	37%	53.9%	60.3%	30.8%	30.2%	40.6%	42.6%	40.5%
Net sales ¹	1,543,240	1,642,712	1,765,023	2,154,223	2,089,091	2,418,499	2,487,069	2,565,300
EBITDA ¹	106,984	66,218	39,590	136,551	204,739	214,213	229,366	245,167
EBIT ¹	96,077	54,740	26,480	120,160	187,973	196,251	211,696	232,300
Net income ¹	71,436	47,124	40,272	123,824	170,004	168,075	160,961	172,000
Net Debt ¹	-273,880	-213,188	-56,183	17,270	185,144	84,900	122,083	91,737
Reference price ²	3,535.00	4,095.00	5,620.00	6,609.00	16,055.00	12,605.00	12,605.00	12,605.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TAISEI CORPORATION	12.19x	0.88x	9.99x	3.33%	12.95B
QUANTA SERVICES, INC.	53.31x	2.44x	23.32x	0.07%	91.83B
VINCI	12.27x	1.05x	5.77x	4.76%	71.68B
LARSEN & TOUBRO LIMITED	26.81x	2.06x	20.21x	1.14%	58.09B
COMFORT SYSTEMS USA, INC.	32.12x	4.03x	21.86x	0.21%	54.82B
FERROVIAL N.V.	51.32x	4.14x	26.28x	1.73%	41.6B
HOCHTIEF AG	28.38x	0.7x	11.56x	2.18%	35.6B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	23.02x	0.47x	7.41x	2.56%	31.65B
EMCOR GROUP, INC.	22.42x	1.53x	14.09x	0.21%	32.39B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.99x	0.32x	5.8x	5.89%	26.56B
Average	26.68x	1.76x	14.63x	2.21%	45.72B
Weighted average by Cap.	30.59x	2.01x	16.20x	1.89%