Valuation Obayashi Corporation Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 23:55:59 18/09/2026 +04			5-day change	1st Jan Change
16.90 ^EUR	-3.43%		+0.60%	-3.98%

08-07	Obayashi Profit Rises 116% in Fiscal Q1	MT
08-07	Obayashi Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	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	2,119,318	-	-
Change	-	12.55%	83.87%	6.14%	82.17%	-17.92%	-	-
Enterprise Value (EV) ¹	655,128	643,941	1,320,698	1,384,855	2,497,764	1,931,696	1,866,996	1,792,196
Change	-	-1.71%	105.1%	4.86%	80.36%	-22.66%	-3.35%	-4.01%
P/E	16.5x	9.35x	17.8x	9.73x	15.1x	13x	12.7x	11.7x
PBR	0.68x	0.73x	1.16x	1.22x	2.05x	1.63x	1.53x	1.43x
PEG	-	0.1x	-5.28x	0.1x	0.7x	-2.83x	5.7x	1.47x
Capitalization / Revenue	0.34x	0.37x	0.57x	0.54x	1x	0.72x	0.7x	0.68x
EV / Revenue	0.34x	0.32x	0.57x	0.53x	0.97x	0.65x	0.62x	0.58x
EV / EBITDA	10.6x	5.47x	12.4x	7.87x	10.8x	8.47x	7.29x	6.59x
EV / EBIT	16x	6.87x	16.6x	9.65x	12.8x	10.2x	8.78x	7.77x
EV / FCF	33x	5.08x	-49.3x	18.2x	14.8x	11.1x	12.8x	11.2x
FCF Yield	3.03%	19.7%	-2.03%	5.49%	6.75%	8.98%	7.83%	8.89%
Dividend per Share ²	32	42	75	81	88	94.88	104.2	111
Rate of return	3.56%	4.15%	4.03%	4.08%	2.34%	3.08%	3.38%	3.6%
EPS ²	54.55	108.3	104.7	203.9	249.4	238	243.3	262.6
Distribution rate	58.7%	38.8%	71.6%	39.7%	35.3%	39.9%	42.9%	42.3%
Net sales ¹	1,922,884	1,983,888	2,325,162	2,620,101	2,586,258	2,950,130	3,016,644	3,109,600
EBITDA ¹	61,742	117,741	106,498	175,899	231,031	228,009	256,191	271,900
EBIT ¹	41,051	93,800	79,381	143,442	194,678	188,794	212,700	230,800
Net income ¹	39,127	77,671	75,059	146,052	173,759	163,056	165,629	178,171
Net Debt ¹	9,842	-82,328	-14,715	-32,505	-84,198	-187,622	-252,322	-327,122
Reference price ²	900.00	1,013.00	1,862.50	1,984.00	3,756.00	3,083.00	3,083.00	3,083.00
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.	55.04x	2.54x	24.23x	0.07%	95.73B
VINCI	12.19x	1.05x	5.73x	4.79%	70.41B
COMFORT SYSTEMS USA, INC.	34x	4.27x	23.21x	0.2%	58.02B
LARSEN & TOUBRO LIMITED	25.94x	2x	19.66x	1.18%	55.34B
FERROVIAL N.V.	50.17x	3.99x	25.34x	1.89%	39.47B
HOCHTIEF AG	27.1x	0.68x	11.21x	2.28%	34.12B
EMCOR GROUP, INC.	22.9x	1.56x	14.41x	0.2%	33.09B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.74x	0.43x	6.87x	2.76%	29.68B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.94x	0.31x	5.78x	5.95%	26.39B
Average	28.22x	1.87x	15.16x	2.15%	49.14B
Weighted average by Cap.	31.60x	2.10x	16.67x	1.85%