Valuation Obayashi Corporation Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 23:56:48 15/07/2026 +04			5-day change	1st Jan Change
17.00 ^EUR	-0.58%		-3.93%	-2.84%

07-13	Obayashi Is Poised to Capture Japan's Infra Expansion
07-03	Oba Corporation And Mega Prime Foods Inc. Launch Mega Sardines In Azerbaijan Through Distribution Agreement	CI

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	2,228,618	-	-
Change	-	12.55%	83.87%	6.14%	82.17%	-13.69%	-	-
Enterprise Value (EV) ¹	655,128	643,941	1,320,698	1,384,855	2,497,764	2,074,507	2,019,157	1,952,307
Change	-	-1.71%	105.1%	4.86%	80.36%	-16.95%	-2.67%	-3.31%
P/E	16.5x	9.35x	17.8x	9.73x	15.1x	13.7x	13.3x	12.3x
PBR	0.68x	0.73x	1.16x	1.22x	2.05x	1.71x	1.61x	1.51x
PEG	-	0.1x	-5.28x	0.1x	0.7x	-2.75x	4.75x	1.49x
Capitalization / Revenue	0.34x	0.37x	0.57x	0.54x	1x	0.77x	0.74x	0.72x
EV / Revenue	0.34x	0.32x	0.57x	0.53x	0.97x	0.72x	0.67x	0.63x
EV / EBITDA	10.6x	5.47x	12.4x	7.87x	10.8x	9.13x	7.89x	7.19x
EV / EBIT	16x	6.87x	16.6x	9.65x	12.8x	11x	9.5x	8.46x
EV / FCF	33x	5.08x	-49.3x	18.2x	14.8x	12x	13.7x	12.2x
FCF Yield	3.03%	19.7%	-2.03%	5.49%	6.75%	8.36%	7.3%	8.22%
Dividend per Share ²	32	42	75	81	88	94.88	103	109.6
Rate of return	3.56%	4.15%	4.03%	4.08%	2.34%	2.93%	3.18%	3.38%
EPS ²	54.55	108.3	104.7	203.9	249.4	237	243.6	263.7
Distribution rate	58.7%	38.8%	71.6%	39.7%	35.3%	40%	42.3%	41.6%
Net sales ¹	1,922,884	1,983,888	2,325,162	2,620,101	2,586,258	2,900,216	3,013,920	3,108,171
EBITDA ¹	61,742	117,741	106,498	175,899	231,031	227,168	255,903	271,650
EBIT ¹	41,051	93,800	79,381	143,442	194,678	188,268	212,521	230,657
Net income ¹	39,127	77,671	75,059	146,052	173,759	162,492	165,703	178,400
Net Debt ¹	9,842	-82,328	-14,715	-32,505	-84,198	-154,111	-209,461	-276,311
Reference price ²	900.00	1,013.00	1,862.50	1,984.00	3,756.00	3,242.00	3,242.00	3,242.00
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

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.($)
QUANTA SERVICES, INC.	68.43x	2.95x	28.86x	0.07%	99.18B
VINCI	13.24x	1.07x	5.86x	4.44%	72.18B
COMFORT SYSTEMS USA, INC.	41.14x	5.04x	27.97x	0.16%	62.38B
LARSEN & TOUBRO LIMITED	25.5x	1.95x	18.93x	1.22%	55.12B
FERROVIAL N.V.	55.51x	4.63x	29.58x	1.64%	46.18B
HOCHTIEF AG	33.9x	0.8x	13.46x	1.88%	39.95B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	28.62x	0.55x	8.84x	2.11%	36.35B
EMCOR GROUP, INC.	26.53x	1.72x	16.57x	0.18%	34.43B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.81x	0.3x	6.31x	5.9%	28.61B
Average	33.08x	2.11x	17.38x	1.95%	52.71B
Weighted average by Cap.	37.36x	2.37x	19.08x	1.7%