Valuation HASEKO Corporation OTC Markets

Stocks

Delayed OTC Markets 17:31:16 14/09/2026 +04			5-day change	1st Jan Change
17.85 ^USD	0.00%		0.00%	-

08-06	HASEKO Corporation Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI
08-06	HASEKO Corporation Provides Dividend Guidance for the Second Quarter- End of 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	386,428	422,938	517,193	536,532	763,676	723,456	-	-
Change	-	9.45%	22.29%	3.74%	42.34%	-5.27%	-	-
Enterprise Value (EV) ¹	430,802	603,181	645,809	720,556	896,948	933,356	960,595	981,259
Change	-	40.01%	7.07%	11.57%	24.48%	4.06%	2.92%	2.15%
P/E	7.09x	7.12x	9.23x	15.6x	14.1x	10.2x	9.17x	8.74x
PBR	0.93x	0.92x	1.01x	1.01x	1.36x	1.2x	1.11x	1.04x
PEG	-	0.79x	-1.87x	-0.4x	0.2x	0.3x	0.8x	1.77x
Capitalization / Revenue	0.42x	0.41x	0.47x	0.46x	0.6x	0.53x	0.5x	0.49x
EV / Revenue	0.47x	0.59x	0.59x	0.61x	0.7x	0.68x	0.67x	0.66x
EV / EBITDA	4.85x	6.25x	6.91x	7.76x	8.3x	7.35x	7.1x	6.9x
EV / EBIT	5.21x	6.69x	7.53x	8.51x	9.08x	8x	7.6x	7.38x
EV / FCF	12.7x	-5.62x	8.59x	-25.2x	8.61x	42.8x	16.9x	16.4x
FCF Yield	7.86%	-17.8%	11.6%	-3.96%	11.6%	2.33%	5.93%	6.1%
Dividend per Share ²	80	80	85	85	95	102.8	113	121.1
Rate of return	5.69%	5.2%	4.48%	4.33%	3.29%	3.76%	4.14%	4.43%
EPS ²	198.3	216.1	205.4	126.2	204.5	267.8	297.8	312.5
Distribution rate	40.3%	37%	41.4%	67.4%	46.4%	38.4%	37.9%	38.8%
Net sales ¹	909,708	1,027,277	1,094,421	1,177,353	1,273,136	1,376,253	1,443,651	1,484,875
EBITDA ¹	88,800	96,544	93,396	92,903	108,011	126,932	135,291	142,167
EBIT ¹	82,702	90,162	85,747	84,701	98,743	116,600	126,471	133,025
Net income ¹	54,490	59,326	56,038	34,450	54,839	70,986	78,768	82,562
Net Debt ¹	44,374	180,243	128,616	184,024	133,272	209,900	237,140	257,803
Reference price ²	1,407.00	1,539.00	1,896.00	1,965.00	2,885.50	2,731.50	2,731.50	2,731.50
Nbr of stocks (in thousands)	274,647	274,813	272,781	273,044	264,660	264,857	-	-
Announcement Date	12/05/22	11/05/23	10/05/24	14/05/25	15/05/26	-	-	-

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.($)
HASEKO CORPORATION	10.17x	0.68x	7.34x	3.77%	4.54B
GLENVEAGH PROPERTIES PLC	11.19x	1.18x	8.6x	9.66%	1.34B
ARCHICOM S.A.	7.54x	1.71x	7.05x	3.49%	783M
ATAL S.A.	5.52x	1.93x	7.24x	7.37%	687M
Average	8.60x	1.37x	7.56x	6.07%	1.84B
Weighted average by Cap.	9.64x	1.00x	7.53x	5.15%