Valuation HASEKO Corporation

Stocks

Market Closed - Japan Exchange 12:00:00 13/11/2026 pm IST			5-day change	1st Jan Change
2,680.00 ^JPY	-5.22%		-0.07%	-13.77%

13/11	Asahi Kasei Homes Corp. proposed to acquire remaining 69.74% stake in Mori-Gumi Co., Ltd. from group of shareholders for ¥12.9 billion.	CI
13/11	Japan's Nikkei on track for best week in 5 months despite Nvidia turmoil	RE

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	7,09,901	-	-
Change	-	9.45%	22.29%	3.74%	42.34%	-7.04%	-	-
Enterprise Value (EV) ¹	4,30,802	6,03,181	6,45,809	7,20,556	8,96,948	9,19,801	9,44,674	9,67,483
Change	-	40.01%	7.07%	11.57%	24.48%	2.55%	2.7%	2.41%
P/E	7.09x	7.12x	9.23x	15.6x	14.1x	9.99x	8.92x	8.53x
PBR	0.93x	0.92x	1.01x	1.01x	1.36x	1.18x	1.08x	1.01x
PEG	-	0.79x	-1.87x	-0.4x	0.2x	0.3x	0.7x	1.86x
Capitalization / Revenue	0.42x	0.41x	0.47x	0.46x	0.6x	0.52x	0.49x	0.48x
EV / Revenue	0.47x	0.59x	0.59x	0.61x	0.7x	0.67x	0.65x	0.65x
EV / EBITDA	4.85x	6.25x	6.91x	7.76x	8.3x	7.2x	6.93x	6.75x
EV / EBIT	5.21x	6.69x	7.53x	8.51x	9.08x	7.78x	7.39x	7.21x
EV / FCF	12.7x	-5.62x	8.59x	-25.2x	8.61x	32.3x	16.2x	15.6x
FCF Yield	7.86%	-17.8%	11.6%	-3.96%	11.6%	3.09%	6.18%	6.4%
Dividend per Share ²	80	80	85	85	95	101.9	113	121.1
Rate of return	5.69%	5.2%	4.48%	4.33%	3.29%	3.8%	4.22%	4.52%
EPS ²	198.3	216.1	205.4	126.2	204.5	268.2	300.3	314.1
Distribution rate	40.3%	37%	41.4%	67.4%	46.4%	38%	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	1,27,700	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	2,09,900	2,34,773	2,57,582
Reference price ²	1,407.00	1,539.00	1,896.00	1,965.00	2,885.50	2,680.00	2,680.00	2,680.00
Nbr of stocks (in thousands)	2,74,647	2,74,813	2,72,781	2,73,044	2,64,660	2,64,889	-	-
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.($)
HASEKO CORPORATION	9.99x	0.66x	7.11x	3.8%	444.02Cr
DR HORTON	13.96x	1.29x	9.99x	1.23%	3.95TCr
PULTEGROUP, INC.	13.64x	1.53x	9.41x	0.83%	2.34TCr
LENNAR CORPORATION	17.29x	0.74x	11.46x	2.39%	1.98TCr
DAIWA HOUSE INDUSTRY CO., LTD.	10.55x	0.96x	8.87x	3.74%	1.84TCr
NVR, INC.	17.3x	1.66x	11.49x	-.--%	1.55TCr
SEKISUI HOUSE, LTD.	10.39x	0.85x	9.15x	4.01%	1.47TCr
TOLL BROTHERS, INC.	11.64x	1.38x	8.4x	0.69%	1.36TCr
SEKISUI CHEMICAL CO., LTD.	14.37x	0.81x	6.41x	3.03%	684.62Cr
Average	13.24x	1.10x	9.14x	2.19%	2TCr
Weighted average by Cap.	13.63x	1.18x	9.65x	1.86%