Valuation Taisei Corporation

Stocks

Delayed Japan Exchange 07:30:00 20/10/2026 BST			5-day change	1st Jan Change
11,330.00 ^JPY	-1.26%		-2.45%	-23.63%

10-14	Taisei Corporation, TIER IV, Inc., And Taisei Rotec Corporation Partner To Advance Autoflow Road Deployment Through A Japanese Government Project	CI
10-06	Honda, Taisei Develop Wireless Charging Road Technology for EVs	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	1,870,524	-	-
Change	-	8.18%	34.57%	10.3%	128.6%	-28.53%	-	-
Enterprise Value (EV) ¹	439,165	558,172	981,809	1,162,137	2,802,275	2,009,009	1,979,321	1,936,290
Change	-	27.1%	75.9%	18.37%	141.13%	-28.31%	-1.48%	-2.17%
P/E	10.1x	17x	26x	9.68x	15.7x	11.1x	11.3x	10.3x
PBR	0.82x	0.93x	1.12x	1.31x	2.76x	1.85x	1.74x	1.61x
PEG	-	-0.5x	-2.5x	0x	0.3x	10.48x	-5.93x	1.06x
Capitalization / Revenue	0.46x	0.47x	0.59x	0.53x	1.25x	0.77x	0.75x	0.72x
EV / Revenue	0.28x	0.34x	0.56x	0.54x	1.34x	0.83x	0.79x	0.75x
EV / EBITDA	4.1x	8.43x	24.8x	8.51x	13.7x	9.28x	8.45x	7.6x
EV / EBIT	4.57x	10.2x	37.1x	9.67x	14.9x	10.2x	9.23x	8.18x
EV / FCF	10.3x	34.8x	-10x	-351x	-57.7x	15.5x	13.1x	12.3x
FCF Yield	9.75%	2.87%	-10%	-0.28%	-1.73%	6.46%	7.63%	8.15%
Dividend per Share ²	130	130	130	210	310	419.3	421.4	449.2
Rate of return	3.68%	3.17%	2.31%	3.18%	1.93%	3.65%	3.67%	3.91%
EPS ²	350.9	241.2	215.8	682.8	1,026	1,036	1,017	1,115
Distribution rate	37%	53.9%	60.3%	30.8%	30.2%	40.5%	41.5%	40.3%
Net sales ¹	1,543,240	1,642,712	1,765,023	2,154,223	2,089,091	2,419,399	2,501,923	2,586,117
EBITDA ¹	106,984	66,218	39,590	136,551	204,739	216,511	234,205	254,850
EBIT ¹	96,077	54,740	26,480	120,160	187,973	197,345	214,534	236,733
Net income ¹	71,436	47,124	40,272	123,824	170,004	168,316	162,716	174,683
Net Debt ¹	-273,880	-213,188	-56,183	17,270	185,144	138,485	108,797	65,766
Reference price ²	3,535.00	4,095.00	5,620.00	6,609.00	16,055.00	11,475.00	11,475.00	11,475.00
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	11.07x	0.83x	9.28x	3.65%	11.81B
QUANTA SERVICES, INC.	53.38x	2.47x	23.56x	0.07%	92.97B
VINCI	11.74x	1.02x	5.59x	4.98%	66.3B
LARSEN & TOUBRO LIMITED	24.6x	1.92x	18.86x	1.18%	53.02B
COMFORT SYSTEMS USA, INC.	30.1x	3.77x	20.43x	0.22%	51.44B
FERROVIAL N.V.	45.81x	3.71x	23.41x	2.12%	35.56B
EMCOR GROUP, INC.	21.47x	1.5x	13.83x	0.21%	31.62B
HOCHTIEF AG	25.83x	0.64x	10.59x	2.41%	31.57B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.24x	0.32x	6.06x	5.38%	28.05B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.53x	0.4x	6.36x	2.86%	26.94B
Average	25.08x	1.66x	13.80x	2.31%	42.93B
Weighted average by Cap.	29.29x	1.91x	15.53x	1.96%