Valuation Taisei Corporation

Stocks

1801

JP3443600006

Construction & Engineering

Market Closed - Japan Exchange 12:00:00 14/09/2026 pm IST			5-day change	1st Jan Change
12,425.00 ^JPY	-0.36%		-3.12%	-16.25%

24/08	Japan Airport Terminal to Launch Secondary Offering	MT
06/08	Taisei Corporation Provides Interim End Dividend Guidance of the Year Ending March 31, 2027; Provides Dividend Guidance for Fiscal Year Ending March 31, 2027	CI

Company Valuation: Taisei Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	7,13,045	7,71,360	10,37,992	11,44,867	26,17,131	20,32,718	-	-
Change	-	8.18%	34.57%	10.3%	128.6%	-22.33%	-	-
Enterprise Value (EV) ¹	4,39,165	5,58,172	9,81,809	11,62,137	28,02,275	21,50,130	21,23,680	20,80,639
Change	-	27.1%	75.9%	18.37%	141.13%	-23.27%	-1.23%	-2.03%
P/E	10.1x	17x	26x	9.68x	15.7x	12x	12.4x	11.2x
PBR	0.82x	0.93x	1.12x	1.31x	2.76x	2.03x	1.91x	1.76x
PEG	-	-0.5x	-2.5x	0x	0.3x	12.17x	-4.9x	1.1x
Capitalization / Revenue	0.46x	0.47x	0.59x	0.53x	1.25x	0.84x	0.82x	0.79x
EV / Revenue	0.28x	0.34x	0.56x	0.54x	1.34x	0.89x	0.85x	0.81x
EV / EBITDA	4.1x	8.43x	24.8x	8.51x	13.7x	10x	9.16x	8.23x
EV / EBIT	4.57x	10.2x	37.1x	9.67x	14.9x	10.9x	9.95x	8.78x
EV / FCF	10.3x	34.8x	-10x	-351x	-57.7x	15.9x	14.1x	13.6x
FCF Yield	9.75%	2.87%	-10%	-0.28%	-1.73%	6.29%	7.09%	7.37%
Dividend per Share ²	130	130	130	210	310	420	421.7	449
Rate of return	3.68%	3.17%	2.31%	3.18%	1.93%	3.37%	3.38%	3.6%
EPS ²	350.9	241.2	215.8	682.8	1,026	1,036	1,009	1,113
Distribution rate	37%	53.9%	60.3%	30.8%	30.2%	40.6%	41.8%	40.3%
Net sales ¹	15,43,240	16,42,712	17,65,023	21,54,223	20,89,091	24,17,456	24,88,912	25,65,940
EBITDA ¹	1,06,984	66,218	39,590	1,36,551	2,04,739	2,15,013	2,31,846	2,52,800
EBIT ¹	96,077	54,740	26,480	1,20,160	1,87,973	1,96,823	2,13,468	2,36,880
Net income ¹	71,436	47,124	40,272	1,23,824	1,70,004	1,68,218	1,61,532	1,74,220
Net Debt ¹	-2,73,880	-2,13,188	-56,183	17,270	1,85,144	1,17,413	90,963	47,921
Reference price ²	3,535.00	4,095.00	5,620.00	6,609.00	16,055.00	12,470.00	12,470.00	12,470.00
Nbr of stocks (in thousands)	2,01,710	1,88,366	1,84,696	1,73,229	1,63,010	1,63,009	-	-
Announcement Date	13/05/22	12/05/23	13/05/24	13/05/25	14/05/26	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

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.($)
TAISEI CORPORATION	12.04x	0.89x	10x	3.37%	1.32TCr
QUANTA SERVICES, INC.	56.24x	2.59x	24.73x	0.07%	9.78TCr
VINCI	12.27x	1.05x	5.76x	4.77%	7.17TCr
COMFORT SYSTEMS USA, INC.	34.81x	4.38x	23.78x	0.19%	5.94TCr
LARSEN & TOUBRO LIMITED	26.31x	2.02x	19.89x	1.17%	5.64TCr
FERROVIAL N.V.	50.68x	4.03x	25.66x	1.8%	4.04TCr
HOCHTIEF AG	28.93x	0.71x	11.79x	2.14%	3.63TCr
EMCOR GROUP, INC.	23.83x	1.63x	15.02x	0.19%	3.44TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.95x	0.47x	7.39x	2.57%	3.16TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.02x	0.31x	5.81x	5.85%	2.68TCr
Average	27.31x	1.81x	14.98x	2.21%	4.68TCr
Weighted average by Cap.	31.77x	2.10x	16.81x	1.85%