Valuation: EXEO Group, Inc.

Market Cap 53TCr 332.15Cr 284.62Cr 266.7Cr 243.61Cr 459.75Cr 32TCr 464.28Cr 3.15TCr 1.22TCr 16TCr 1.25TCr 1.22TCr P/E 2027 *
14x
P/E 2028 * 13.3x
Enterprise Value 61TCr 383.64Cr 328.74Cr 308.03Cr 281.37Cr 531.01Cr 37TCr 536.25Cr 3.63TCr 1.41TCr 18TCr 1.44TCr 1.41TCr EV / Sales 2027 *
0.81x
EV / Sales 2028 * 0.78x
Free-Float
90.37%
Yield 2027 *
3.12%
Yield 2028 * 3.2%
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%-.--% - - 332.15Cr
-2.11%-13.27%+59.60%+194.14% 9.08TCr
+0.59%-0.12%+5.02%+15.76% 7.73TCr
-1.54%+0.60%+14.54%+50.46% 5.94TCr
-2.97%-10.18%+125.98%+759.40% 5.49TCr
-2.16%-3.81%+13.30%+81.01% 4.55TCr
+0.94%+1.60%+95.38%+352.15% 3.75TCr
+0.72%-1.13%+61.97%+227.52% 3.37TCr
-3.27%-10.27%+21.46%+236.11% 3.26TCr
+1.13%+2.52%-21.85%-21.16% 2.75TCr
Average -0.94%-4.73%+41.71%+210.60% 5.1TCr
Weighted average by Cap. -1.14%-5.41%+43.44%+207.30%

Financials

2027 *2028 *
Net sales 76TCr 474.74Cr 406.81Cr 381.19Cr 348.19Cr 657.12Cr 45TCr 663.6Cr 4.5TCr 1.75TCr 23TCr 1.78TCr 1.74TCr 78TCr 486.99Cr 417.3Cr 391.02Cr 357.17Cr 674.06Cr 46TCr 680.71Cr 4.61TCr 1.8TCr 23TCr 1.83TCr 1.79TCr
Net income 3.76TCr 24Cr 20Cr 19Cr 17Cr 33Cr 2.25TCr 33Cr 223.8Cr 87Cr 1.14TCr 89Cr 87Cr 3.93TCr 25Cr 21Cr 20Cr 18Cr 34Cr 2.35TCr 34Cr 233.68Cr 91Cr 1.19TCr 93Cr 91Cr
Net Debt 8.2TCr 51Cr 44Cr 41Cr 38Cr 71Cr 4.91TCr 72Cr 487.59Cr 189.82Cr 2.48TCr 193.31Cr 189.09Cr 7.58TCr 48Cr 41Cr 38Cr 35Cr 66Cr 4.53TCr 66Cr 450.45Cr 175.36Cr 2.29TCr 178.58Cr 174.69Cr
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
2,603.50JPY
Average target price
2,940.00JPY
Spread / Average Target
+12.92%

Quarterly revenue - Rate of surprise