Valuation: EXEO Group, Inc.

Market Cap 52TCr 329.09Cr 290.42Cr 274.78Cr 249.2Cr 467.2Cr 32TCr 471.81Cr 3.3TCr 1.27TCr 16TCr 1.24TCr 1.21TCr P/E 2027 *
13.7x
P/E 2028 * 13x
Enterprise Value 62TCr 394.95Cr 348.54Cr 329.77Cr 299.07Cr 560.7Cr 38TCr 566.24Cr 3.96TCr 1.52TCr 19TCr 1.48TCr 1.45TCr EV / Sales 2027 *
0.82x
EV / Sales 2028 * 0.76x
Free-Float
88.55%
Yield 2027 *
3.18%
Yield 2028 * 3.27%
3 years 10.22
Extreme 10.215
10.27
5 years 10.18
Extreme 10.175
10.28
10 years 10.18
Extreme 10.175
10.28
Manager TitleAgeSince
President 61 25/06/2025
Director of Finance/CFO 59 01/06/2022
Corporate Officer/Principal 60 01/06/2024
Director TitleAgeSince
Chairman 69 01/06/2025
Director/Board Member 73 01/06/2018
Director/Board Member 51 01/06/2019
Change 5-day change 1-year change 3-year change Capi.($)
-0.54%-.--% - - 326.32Cr
-0.87%+1.42%+55.38%+264.55% 9.8TCr
-1.43%-3.56%-9.33%+3.11% 6.81TCr
-0.70%+1.57%+100.12%+893.77% 5.85TCr
+0.11%-2.97%+1.83%+24.26% 5.38TCr
-0.65%-1.88%-2.60%+65.42% 3.91TCr
-0.91%+0.08%+15.83%+263.53% 3.36TCr
-1.53%-2.52%+70.06%+316.56% 3.35TCr
-1.51%-1.94%+33.90%+170.02% 2.9TCr
+1.64%+0.93%-20.22%-21.52% 2.63TCr
Average -0.62%-1.08%+27.22%+219.97% 4.89TCr
Weighted average by Cap. -0.72%-0.86%+31.78%+241.23%

Financials

2027 *2028 *
Net sales 76TCr 482.87Cr 426.13Cr 403.18Cr 365.65Cr 685.52Cr 46TCr 692.29Cr 4.84TCr 1.86TCr 24TCr 1.81TCr 1.77TCr 78TCr 492.19Cr 434.36Cr 410.97Cr 372.71Cr 698.76Cr 47TCr 705.65Cr 4.93TCr 1.9TCr 24TCr 1.85TCr 1.81TCr
Net income 3.77TCr 24Cr 21Cr 20Cr 18Cr 34Cr 2.3TCr 34Cr 239.61Cr 92Cr 1.17TCr 90Cr 88Cr 3.93TCr 25Cr 22Cr 21Cr 19Cr 35Cr 2.39TCr 36Cr 249.65Cr 96Cr 1.22TCr 94Cr 92Cr
Net Debt 10TCr 66Cr 58Cr 55Cr 50Cr 94Cr 6.32TCr 94Cr 659.72Cr 254.26Cr 3.23TCr 247.31Cr 241.93Cr 7.1TCr 45Cr 40Cr 38Cr 34Cr 64Cr 4.32TCr 65Cr 451.23Cr 173.91Cr 2.21TCr 169.16Cr 165.47Cr
Logo EXEO Group, Inc.
EXEO Group Inc, formerly Kyowa Exeo Corp, is mainly engaged in the engineering solution business and the system solution business. It consists of four business segments: Kyowa Exeo Group, C Cube Group, Seibu Denki Group and Nippon Dentsu Group. The segments are mainly engaged in the construction of equipment and urban infrastructure for communication carriers, network integration, and system integration, centering on their respective construction areas. The engineering solution business includes communication carriers that build and maintain communication infrastructure equipment, and urban infrastructure that builds and maintains various communication infrastructure equipment for local governments, government agencies, railway companies, private companies and others. The system solution business builds systems and provides system integration for various companies such as telecommunications carriers, finance and manufacturing. The Company also operates pipe work business.
Employees
17,751
Trader
Investor
Global
Quality
ESG MSCI
A
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
5
Last Close Price
2,553.50JPY
Average target price
2,940.00JPY
Spread / Average Target
+15.14%

Quarterly revenue - Rate of surprise