Valuation Daiho Corporation

Stocks

Market Closed - Japan Exchange 12:00:00 16/10/2026 pm IST			5-day change	1st Jan Change
795.00 ^JPY	+0.89%		+1.53%	+1.27%

25/08	Daiho Corporation agreed to acquire 17% stake in Unicon Holdings Co., Ltd. from Endeavour United II Investment Business Limited Partnership, a fund managed by Endeavour United Co., Ltd.	CI
17/08	Daiho Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	68,814	77,170	64,781	60,041	62,216	67,982
Change	-	12.14%	-16.05%	-7.32%	3.62%	9.27%
Enterprise Value (EV) ¹	54,897	64,953	43,683	55,481	47,415	51,522
Change	-	18.32%	-32.75%	27.01%	-14.54%	8.66%
P/E	11.9x	13.9x	22.5x	-29x	17.2x	14.9x
PBR	0.95x	1.07x	0.9x	0.89x	0.87x	0.9x
PEG	-	470.81x	-0.5x	0x	-0x	0.6x
Capitalization / Revenue	0.43x	0.49x	0.42x	0.37x	0.43x	0.49x
EV / Revenue	0.34x	0.41x	0.28x	0.34x	0.33x	0.37x
EV / EBITDA	5.43x	6.31x	7.19x	48.9x	7.03x	6.8x
EV / EBIT	6.06x	7.33x	8.62x	183x	8.31x	7.7x
EV / FCF	-4.22x	29.9x	3.7x	-4.97x	4.76x	18.6x
FCF Yield	-23.7%	3.34%	27%	-20.1%	21%	5.39%
Dividend per Share ²	22	-	46	5.4	147	34
Rate of return	2.84%	-	6.25%	0.79%	20.8%	4.42%
EPS ²	65.25	65.27	32.71	-23.54	40.98	51.57
Distribution rate	33.7%	-	141%	-22.9%	359%	65.9%
Net sales ¹	1,61,697	1,56,520	1,56,050	1,63,222	1,43,394	1,39,818
EBITDA ¹	10,104	10,290	6,073	1,134	6,749	7,581
EBIT ¹	9,066	8,858	5,066	303	5,703	6,687
Net income ¹	6,262	5,987	2,914	-2,072	3,691	4,557
Net Debt ¹	-13,917	-12,217	-21,098	-4,560	-14,801	-16,460
Reference price ²	775.00	906.00	736.00	683.00	706.00	770.00
Nbr of stocks (in thousands)	88,792	85,177	88,018	87,907	88,125	88,289
Announcement Date	29/06/21	29/06/22	29/06/23	27/06/24	24/06/25	23/06/26

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.($)
DAIHO CORPORATION	-	-	-	-	42Cr
QUANTA SERVICES, INC.	54.55x	2.52x	24.05x	0.07%	9.5TCr
VINCI	11.88x	1.03x	5.64x	4.92%	6.74TCr
LARSEN & TOUBRO LIMITED	24.45x	1.91x	18.77x	1.19%	5.26TCr
COMFORT SYSTEMS USA, INC.	29.59x	3.7x	20.07x	0.23%	5.06TCr
FERROVIAL N.V.	46.09x	3.73x	23.54x	2.1%	3.59TCr
EMCOR GROUP, INC.	22x	1.51x	13.93x	0.21%	3.18TCr
HOCHTIEF AG	25.73x	0.64x	10.55x	2.42%	3.15TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.24x	0.32x	6.06x	5.38%	2.8TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.45x	0.4x	6.34x	2.87%	2.69TCr
Average	26.78x	1.75x	14.33x	2.15%	4.2TCr
Weighted average by Cap.	30.15x	1.95x	15.79x	1.9%