Valuation Saita Corporation

Stocks

Market Closed - Fukuoka Stock Exchange 09:21:26 15/09/2026 +04			5-day change	1st Jan Change
3,800.00 ^JPY	0.00%		-7.43%	-4.28%

24/06/24	Saita Corporation agreed to acquire an additional 22.20% stake in Asakura Fresh Concrete Co., Ltd. from Toshihiko Hano.	CI
27/09/23	Saita Corporation agreed to acquire 29% stake in Asakura Fresh Concrete Co., Ltd. from seven individual.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,387	1,538	1,545	1,702	2,052	2,087
Change	-	10.91%	0.41%	10.21%	20.56%	1.68%
Enterprise Value (EV) ¹	1,125	829.3	925.6	985.3	-334.7	-1,327
Change	-	-26.28%	11.61%	6.45%	-133.97%	-296.51%
P/E	2.65x	2.82x	3.03x	4.59x	2.88x	4.28x
PBR	0.41x	0.4x	0.36x	0.37x	0.39x	0.36x
PEG	-	0.67x	-0.45x	-0.2x	0x	-0.1x
Capitalization / Revenue	0.18x	0.24x	0.26x	0.29x	0.44x	0.27x
EV / Revenue	0.15x	0.13x	0.16x	0.17x	-0.07x	-0.17x
EV / EBITDA	1.1x	0.85x	1.14x	1.36x	-0.73x	-1.06x
EV / EBIT	1.58x	1.22x	1.6x	2.02x	-1.72x	-1.35x
EV / FCF	22.4x	1.83x	-29.4x	5.74x	-3.94x	-1.37x
FCF Yield	4.46%	54.7%	-3.4%	17.4%	-25.4%	-72.9%
Dividend per Share ²	50	60	60	60	60	60
Rate of return	2.27%	2.46%	2.45%	2.22%	1.84%	1.81%
EPS ²	831.1	866	807.4	588.5	1,131	774
Distribution rate	6.02%	6.93%	7.43%	10.2%	5.3%	7.75%
Net sales ¹	7,608	6,432	5,955	5,816	4,676	7,841
EBITDA ¹	1,027	971	812	722	456	1,256
EBIT ¹	713	678	580	488	195	986
Net income ¹	524	546	509	371	713	488
Net Debt ¹	-262	-709	-619	-717	-2,387	-3,414
Reference price ²	2,200.00	2,440.00	2,450.00	2,700.00	3,255.00	3,310.00
Nbr of stocks (in thousands)	630	630	630	631	631	630
Announcement Date	29/09/20	29/09/21	28/09/22	27/09/23	27/09/24	29/09/25

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SAITA CORPORATION	-	-	-	-	15.44M
QUANTA SERVICES, INC.	53.02x	2.45x	23.38x	0.07%	92.21B
VINCI	12.17x	1.05x	5.73x	4.8%	70.76B
LARSEN & TOUBRO LIMITED	25.87x	2x	19.62x	1.19%	55.21B
COMFORT SYSTEMS USA, INC.	32.46x	4.07x	22.11x	0.21%	55.4B
FERROVIAL N.V.	49.72x	3.96x	25.18x	1.84%	39.31B
EMCOR GROUP, INC.	22.46x	1.53x	14.11x	0.21%	32.44B
HOCHTIEF AG	26.28x	0.64x	10.7x	2.36%	32.83B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.36x	0.43x	6.85x	2.76%	29.25B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.95x	0.31x	5.79x	5.93%	26.4B
Average	27.59x	1.83x	14.83x	2.15%	43.38B
Weighted average by Cap.	30.61x	2.04x	16.19x	1.88%