Valuation Yamato Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 16/09/2026 +04			5-day change	1st Jan Change
2,144.00 ^JPY	+1.42%		+2.93%	+2.29%

05-01	Yamato's Profit Plunges Down 64% in Fiscal Year 2025	MT
31/10/25	Nikkei Ends Higher as BOJ Flags Growing Confidence in Outlook	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	18,113	18,805	20,663	26,330	37,752	50,236
Change	-	3.82%	9.88%	27.42%	43.38%	33.07%
Enterprise Value (EV) ¹	10,571	10,464	15,415	18,541	26,657	45,536
Change	-	-1.01%	47.31%	20.27%	43.78%	70.82%
P/E	7.94x	6.82x	11.1x	17.8x	9.62x	11.4x
PBR	0.57x	0.56x	0.6x	0.71x	0.92x	1.18x
PEG	-	0.3x	-0.3x	-0.9x	0x	0.5x
Capitalization / Revenue	0.41x	0.41x	0.46x	0.55x	0.71x	0.92x
EV / Revenue	0.24x	0.23x	0.35x	0.38x	0.5x	0.84x
EV / EBITDA	3.03x	2.54x	5.42x	7.16x	4.8x	7.43x
EV / EBIT	3.43x	2.85x	7.29x	10.3x	5.56x	8.43x
EV / FCF	2.58x	5.69x	-5.96x	7.66x	7.88x	-17.4x
FCF Yield	38.7%	17.6%	-16.8%	13.1%	12.7%	-5.75%
Dividend per Share ²	15	25	25	27	40	60
Rate of return	2.12%	3.41%	3.09%	2.59%	2.63%	2.67%
EPS ²	88.94	107.5	72.83	58.63	158.2	197.5
Distribution rate	16.9%	23.3%	34.3%	46.1%	25.3%	30.4%
Net sales ¹	43,767	45,576	44,500	48,296	53,168	54,327
EBITDA ¹	3,489	4,126	2,844	2,589	5,554	6,128
EBIT ¹	3,082	3,678	2,116	1,808	4,797	5,402
Net income ¹	2,288	2,757	1,866	1,479	3,932	4,589
Net Debt ¹	-7,542	-8,341	-5,248	-7,789	-11,095	-4,700
Reference price ²	706.00	733.00	809.00	1,044.00	1,522.00	2,244.00
Nbr of stocks (in thousands)	25,656	25,656	25,542	25,220	24,804	22,387
Announcement Date	16/06/21	16/06/22	19/06/23	19/06/24	16/06/25	15/06/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
YAMATO CORPORATION	-	-	-	-	305M
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%	43.41B
Weighted average by Cap.	30.61x	2.04x	16.19x	1.88%