Valuation HASEKO Corporation OTC Markets

Stocks

Delayed OTC Markets 08:00:04 05/11/2026 pm IST			5-day change	1st Jan Change
17.73 ^USD	-0.67%		-0.67%	-

28/09	Haseko's Unit Receives Cease and Desist Order; Hit with 329 Million Yen Surcharge Over Bid-Rigging	MT
06/08	HASEKO Corporation Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	3,86,428	4,22,938	5,17,193	5,36,532	7,63,676	7,17,761	-	-
Change	-	9.45%	22.29%	3.74%	42.34%	-6.01%	-	-
Enterprise Value (EV) ¹	4,30,802	6,03,181	6,45,809	7,20,556	8,96,948	9,15,920	9,52,534	9,75,343
Change	-	40.01%	7.07%	11.57%	24.48%	2.12%	4%	2.39%
P/E	7.09x	7.12x	9.23x	15.6x	14.1x	10x	9.02x	8.63x
PBR	0.93x	0.92x	1.01x	1.01x	1.36x	1.19x	1.1x	1.02x
PEG	-	0.79x	-1.87x	-0.4x	0.2x	0.3x	0.8x	1.88x
Capitalization / Revenue	0.42x	0.41x	0.47x	0.46x	0.6x	0.52x	0.5x	0.48x
EV / Revenue	0.47x	0.59x	0.59x	0.61x	0.7x	0.67x	0.66x	0.66x
EV / EBITDA	4.85x	6.25x	6.91x	7.76x	8.3x	7.24x	6.99x	6.8x
EV / EBIT	5.21x	6.69x	7.53x	8.51x	9.08x	7.75x	7.45x	7.27x
EV / FCF	12.7x	-5.62x	8.59x	-25.2x	8.61x	32.2x	16.3x	15.7x
FCF Yield	7.86%	-17.8%	11.6%	-3.96%	11.6%	3.1%	6.13%	6.35%
Dividend per Share ²	80	80	85	85	95	100.7	113	121.1
Rate of return	5.69%	5.2%	4.48%	4.33%	3.29%	3.72%	4.17%	4.47%
EPS ²	198.3	216.1	205.4	126.2	204.5	271	300.3	314.1
Distribution rate	40.3%	37%	41.4%	67.4%	46.4%	37.2%	37.6%	38.6%
Net sales ¹	9,09,708	10,27,277	10,94,421	11,77,353	12,73,136	13,75,686	14,43,085	14,84,362
EBITDA ¹	88,800	96,544	93,396	92,903	1,08,011	1,26,574	1,36,291	1,43,333
EBIT ¹	82,702	90,162	85,747	84,701	98,743	1,18,155	1,27,860	1,34,125
Net income ¹	54,490	59,326	56,038	34,450	54,839	71,820	79,457	83,000
Net Debt ¹	44,374	1,80,243	1,28,616	1,84,024	1,33,272	1,98,159	2,34,773	2,57,582
Reference price ²	1,407.00	1,539.00	1,896.00	1,965.00	2,885.50	2,710.00	2,710.00	2,710.00
Nbr of stocks (in thousands)	2,74,647	2,74,813	2,72,781	2,73,044	2,64,660	2,64,857	-	-
Announcement Date	12/05/22	11/05/23	10/05/24	14/05/25	15/05/26	-	-	-

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.($)
DR HORTON	14.36x	1.33x	10.25x	1.2%	4.06TCr
PULTEGROUP, INC.	14.02x	1.58x	9.67x	0.8%	2.4TCr
LENNAR CORPORATION	17.92x	0.76x	11.82x	2.31%	2.06TCr
DAIWA HOUSE INDUSTRY CO., LTD.	10.25x	0.94x	8.89x	3.89%	1.78TCr
NVR, INC.	17.84x	1.72x	11.87x	-.--%	1.6TCr
SEKISUI HOUSE, LTD.	10.16x	0.84x	9.01x	4.1%	1.44TCr
TOLL BROTHERS, INC.	11.98x	1.42x	8.63x	0.67%	1.4TCr
SEKISUI CHEMICAL CO., LTD.	14.2x	0.8x	6.35x	3.06%	681.26Cr
Average	13.84x	1.17x	9.56x	2%	2TCr
Weighted average by Cap.	14.05x	1.22x	9.94x	1.78%