Valuation Taisei Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 03/07/2026 +04			5-day change	1st Jan Change
14,650.00 ^JPY	+1.56%		+4.64%	-1.25%

06-24	Taisei Holds 20.31% Stake as Other Affiliated Company of Heiwa Real Estate	MT
05-15	Taisei's Net Income Jumps 37% in Fiscal Year 2025	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	2,388,084	-	-
Change	-	8.18%	34.57%	10.3%	128.6%	-8.75%	-	-
Enterprise Value (EV) ¹	439,165	558,172	981,809	1,162,137	2,802,275	2,504,984	2,479,472	2,442,341
Change	-	27.1%	75.9%	18.37%	141.13%	-10.61%	-1.02%	-1.5%
P/E	10.1x	17x	26x	9.68x	15.7x	14.3x	14.6x	13.4x
PBR	0.82x	0.93x	1.12x	1.31x	2.76x	2.38x	2.25x	2.09x
PEG	-	-0.5x	-2.5x	0x	0.3x	-62.25x	-7.09x	1.47x
Capitalization / Revenue	0.46x	0.47x	0.59x	0.53x	1.25x	0.99x	0.96x	0.93x
EV / Revenue	0.28x	0.34x	0.56x	0.54x	1.34x	1.03x	1x	0.95x
EV / EBITDA	4.1x	8.43x	24.8x	8.51x	13.7x	11.8x	10.9x	9.96x
EV / EBIT	4.57x	10.2x	37.1x	9.67x	14.9x	12.9x	11.8x	10.6x
EV / FCF	10.3x	34.8x	-10x	-351x	-57.7x	18.7x	16.5x	16.5x
FCF Yield	9.75%	2.87%	-10%	-0.28%	-1.73%	5.35%	6.07%	6.07%
Dividend per Share ²	130	130	130	210	310	418.3	398.6	444
Rate of return	3.68%	3.17%	2.31%	3.18%	1.93%	2.86%	2.72%	3.03%
EPS ²	350.9	241.2	215.8	682.8	1,026	1,023	1,002	1,093
Distribution rate	37%	53.9%	60.3%	30.8%	30.2%	40.9%	39.8%	40.6%
Net sales ¹	1,543,240	1,642,712	1,765,023	2,154,223	2,089,091	2,420,694	2,487,123	2,563,700
EBITDA ¹	106,984	66,218	39,590	136,551	204,739	212,219	228,158	245,167
EBIT ¹	96,077	54,740	26,480	120,160	187,973	194,256	210,548	231,500
Net income ¹	71,436	47,124	40,272	123,824	170,004	166,234	160,480	171,640
Net Debt ¹	-273,880	-213,188	-56,183	17,270	185,144	116,900	91,389	54,258
Reference price ²	3,535.00	4,095.00	5,620.00	6,609.00	16,055.00	14,650.00	14,650.00	14,650.00
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	14.32x	1.03x	11.8x	2.86%	14.81B
QUANTA SERVICES, INC.	69.02x	2.98x	29.09x	0.07%	100B
VINCI	14.12x	1.12x	6.17x	4.15%	77.54B
COMFORT SYSTEMS USA, INC.	40.36x	5.01x	27.82x	0.17%	61.2B
LARSEN & TOUBRO LIMITED	26.67x	2.03x	19.67x	1.17%	58.18B
FERROVIAL N.V.	59.33x	4.91x	31.48x	1.46%	49.62B
HOCHTIEF AG	36.53x	0.86x	14.53x	1.74%	43.03B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	30.01x	0.58x	9.15x	2.02%	37.77B
EMCOR GROUP, INC.	26.53x	1.72x	16.57x	0.18%	34.43B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.59x	0.29x	6.23x	6.18%	27.27B
Average	32.15x	2.05x	17.25x	2%	50.41B
Weighted average by Cap.	37.57x	2.37x	19.22x	1.68%