Valuation Taisei Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 19/08/2026 +04			5-day change	1st Jan Change
12,195.00 ^JPY	-3.94%		-3.48%	-17.80%

08-06	Taisei Corporation Provides Interim End Dividend Guidance of the Year Ending March 31, 2027; Provides Dividend Guidance for Fiscal Year Ending March 31, 2027	CI
08-06	Taisei Corporation Provides Consolidated and Non Consolidated Earnings Guidance for the 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	713,045	771,360	1,037,992	1,144,867	2,617,131	1,987,890	-	-
Change	-	8.18%	34.57%	10.3%	128.6%	-24.04%	-	-
Enterprise Value (EV) ¹	439,165	558,172	981,809	1,162,137	2,802,275	2,083,090	2,079,279	2,042,148
Change	-	27.1%	75.9%	18.37%	141.13%	-25.66%	-0.18%	-1.79%
P/E	10.1x	17x	26x	9.68x	15.7x	11.9x	12.2x	11.2x
PBR	0.82x	0.93x	1.12x	1.31x	2.76x	1.98x	1.88x	1.74x
PEG	-	-0.5x	-2.5x	0x	0.3x	-51.81x	-5.93x	1.23x
Capitalization / Revenue	0.46x	0.47x	0.59x	0.53x	1.25x	0.82x	0.8x	0.78x
EV / Revenue	0.28x	0.34x	0.56x	0.54x	1.34x	0.86x	0.84x	0.8x
EV / EBITDA	4.1x	8.43x	24.8x	8.51x	13.7x	10x	9.11x	8.33x
EV / EBIT	4.57x	10.2x	37.1x	9.67x	14.9x	10.7x	9.88x	8.82x
EV / FCF	10.3x	34.8x	-10x	-351x	-57.7x	20.6x	13.8x	13.8x
FCF Yield	9.75%	2.87%	-10%	-0.28%	-1.73%	4.86%	7.24%	7.25%
Dividend per Share ²	130	130	130	210	310	418.3	428.3	444
Rate of return	3.68%	3.17%	2.31%	3.18%	1.93%	3.43%	3.51%	3.64%
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%	42.7%	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	207,700	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	95,200	91,389	54,258
Reference price ²	3,535.00	4,095.00	5,620.00	6,609.00	16,055.00	12,195.00	12,195.00	12,195.00
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	12.41x	0.89x	10.42x	3.3%	12.96B
QUANTA SERVICES, INC.	60.76x	2.76x	26.42x	0.06%	105B
VINCI	13.14x	1.11x	6.09x	4.45%	76.61B
COMFORT SYSTEMS USA, INC.	35.88x	4.52x	24.55x	0.19%	61.1B
LARSEN & TOUBRO LIMITED	27.33x	2.09x	20.51x	1.11%	58.61B
FERROVIAL N.V.	56.43x	4.49x	28.4x	1.59%	45.7B
HOCHTIEF AG	30.13x	0.74x	12.29x	2.06%	37.76B
EMCOR GROUP, INC.	25.17x	1.72x	15.9x	0.18%	36.37B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.2x	0.52x	8.15x	2.34%	34.62B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.44x	0.3x	5.96x	6.34%	26.72B
Average	29.09x	1.91x	15.87x	2.16%	49.51B
Weighted average by Cap.	34.22x	2.23x	17.88x	1.77%