Valuation West Holdings Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 02/10/2026 +04			5-day change	1st Jan Change
2,217.00 ^JPY	-0.14%		+2.31%	+45.09%

08-31	E-dash Co., Ltd announced that it has received ¥3.342 billion in funding from Chuden Kankyo Technos Co. Ltd, JA Mitsui Strategic Partners Co., Ltd., Mitsui & Co., Ltd., Shinkin Capital Co., Ltd., West Holdings Corporation	CI
06/10/25	Japan's conventional solar stocks tumble after Takaichi victory	RE

Data adjusted to current consolidation scope

Fiscal Period: August	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	199,558	180,359	115,111	107,518	64,248	87,924	-	-
Change	-	-9.62%	-36.18%	-6.6%	-40.24%	36.85%	-	-
Enterprise Value (EV) ¹	217,395	211,877	147,215	155,177	122,805	147,519	151,062	152,232
Change	-	-2.54%	-30.52%	5.41%	-20.86%	20.12%	2.4%	0.77%
P/E	30.7x	42.4x	19.1x	16.2x	12x	13.4x	10.4x	8.48x
PBR	7.88x	6.55x	3.67x	3.24x	1.77x	2.19x	1.92x	1.65x
PEG	-	-1.2x	0.5x	1.2x	-0.6x	0.6x	0.4x	0.4x
Capitalization / Revenue	2.94x	2.69x	2.63x	2.13x	1.36x	1.69x	1.37x	1.18x
EV / Revenue	3.2x	3.15x	3.37x	3.08x	2.6x	2.84x	2.36x	2.05x
EV / EBITDA	18.7x	23x	13.8x	12.2x	10.9x	10.8x	8.72x	7.45x
EV / EBIT	21.4x	27.3x	17.3x	14.6x	14.2x	13.2x	10.6x	8.99x
EV / FCF	199x	-22.2x	54.3x	-15.6x	-317x	-208x	-43.3x	81x
FCF Yield	0.5%	-4.5%	1.84%	-6.4%	-0.32%	-0.48%	-2.31%	1.23%
Dividend per Share ²	50	55	55	65	65	70	76.25	81.25
Rate of return	1.02%	1.24%	1.94%	2.4%	4.01%	3.16%	3.44%	3.66%
EPS ²	159.7	104.7	148	167.5	135.1	165.7	213.6	261.5
Distribution rate	31.3%	52.5%	37.2%	38.8%	48.1%	42.2%	35.7%	31.1%
Net sales ¹	67,938	67,169	43,734	50,390	47,250	51,925	64,025	74,225
EBITDA ¹	11,596	9,202	10,667	12,690	11,222	13,674	17,317	20,432
EBIT ¹	10,148	7,770	8,499	10,597	8,646	11,150	14,225	16,925
Net income ¹	6,495	4,257	6,016	6,757	5,357	6,572	8,470	10,370
Net Debt ¹	17,837	31,518	32,104	47,659	58,557	59,595	63,138	64,307
Reference price ²	4,905.00	4,435.00	2,831.00	2,711.00	1,620.00	2,217.00	2,217.00	2,217.00
Nbr of stocks (in thousands)	40,685	40,667	40,661	39,660	39,659	39,659	-	-
Announcement Date	15/10/21	14/10/22	13/10/23	15/10/24	15/10/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WEST HOLDINGS CORPORATION	13.38x	2.84x	10.79x	3.16%	557M
QUANTA SERVICES, INC.	58.37x	2.69x	25.68x	0.06%	102B
VINCI	11.76x	1.02x	5.57x	4.97%	66.61B
COMFORT SYSTEMS USA, INC.	35.58x	4.48x	24.33x	0.19%	60.72B
LARSEN & TOUBRO LIMITED	24.84x	1.93x	18.95x	1.19%	52.74B
FERROVIAL N.V.	49.38x	3.96x	25.08x	1.96%	38.53B
EMCOR GROUP, INC.	24.02x	1.64x	15.14x	0.19%	34.7B
HOCHTIEF AG	27.92x	0.7x	11.55x	2.21%	34.5B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.53x	0.44x	7.03x	2.74%	29.63B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.01x	0.31x	5.98x	5.63%	26.75B
Average	27.28x	2.00x	15.01x	2.23%	44.64B
Weighted average by Cap.	32.92x	2.18x	17.30x	1.8%