Valuation Semba Corporation

Stocks

Market Closed - Japan Exchange 12:00:00 06/10/2026 pm IST			5-day change	1st Jan Change
1,497.00 ^JPY	-0.20%		-0.93%	-15.95%

12/23/12	Semba Corporation Reports Earnings Results for the First Quarter Ended March 31, 2023	CI
14/23/14	Semba Corporation Reports Earnings Results for the Full Year Ended December 31, 2022	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	8,893	7,747	7,473	9,035	13,739	19,004
Change	-	-12.88%	-3.53%	20.9%	52.06%	38.32%
Enterprise Value (EV) ¹	82.52	-1,520	-2,706	-279.9	1,250	9,264
Change	-	-1,941.97%	-78%	89.66%	546.59%	641.11%
P/E	25.6x	26.8x	16.9x	8.89x	9.23x	12.5x
PBR	0.85x	0.71x	0.67x	0.74x	1.01x	1.3x
PEG	-	-1.6x	0.3x	0x	0.2x	12.72x
Capitalization / Revenue	0.41x	0.4x	0.33x	0.36x	0.47x	0.58x
EV / Revenue	0x	-0.08x	-0.12x	-0.01x	0.04x	0.28x
EV / EBITDA	0.16x	-2.52x	-2.94x	-0.2x	0.61x	3.78x
EV / EBIT	0.22x	-3.28x	-3.44x	-0.22x	0.65x	3.98x
EV / FCF	0.22x	-3.04x	-2.31x	0.38x	0.36x	-3.78x
FCF Yield	463%	-32.9%	-43.4%	260%	274%	-26.4%
Dividend per Share ²	20	25	33	50	60	76
Rate of return	2.29%	3.3%	4.54%	5.75%	4.62%	4.27%
EPS ²	34.1	28.27	43.02	97.84	140.8	142.1
Distribution rate	58.7%	88.4%	76.7%	51.1%	42.6%	53.5%
Net sales ¹	21,707	19,270	22,810	24,886	28,956	32,831
EBITDA ¹	506	603	921	1,433	2,062	2,449
EBIT ¹	381	463	786	1,288	1,926	2,326
Net income ¹	357	296	451	1,033	1,499	1,515
Net Debt ¹	-8,810	-9,267	-10,179	-9,315	-12,489	-9,740
Reference price ²	874.00	757.00	727.00	870.00	1,299.00	1,781.00
Nbr of stocks (in thousands)	10,175	10,234	10,280	10,385	10,577	10,670
Announcement Date	25/03/21	24/03/22	24/03/23	25/03/24	26/03/25	25/03/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SEMBA CORPORATION	-	-	-	-	10Cr
QUANTA SERVICES, INC.	58.97x	2.72x	25.92x	0.06%	10TCr
VINCI	11.68x	1.01x	5.55x	5%	6.59TCr
COMFORT SYSTEMS USA, INC.	35.27x	4.44x	24.11x	0.19%	6.02TCr
LARSEN & TOUBRO LIMITED	25.23x	1.95x	19.18x	1.17%	5.34TCr
FERROVIAL N.V.	47.94x	3.86x	24.44x	2.02%	3.72TCr
EMCOR GROUP, INC.	23.79x	1.62x	14.99x	0.19%	3.44TCr
HOCHTIEF AG	27.77x	0.69x	11.4x	2.24%	3.39TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.43x	0.42x	6.68x	2.76%	2.82TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.01x	0.31x	5.98x	5.63%	2.67TCr
Average	28.68x	1.89x	15.36x	2.14%	4.43TCr
Weighted average by Cap.	33.00x	2.17x	17.31x	1.8%