Valuation Daiho Corporation

Stocks

Market Closed - Japan Exchange 04:30:00 11/09/26 pm AEST			5-day change	1st Jan Change
823.00 ^JPY	+0.37%		-0.60%	+4.84%

25/08	Daiho Corporation agreed to acquire 17% stake in Unicon Holdings Co., Ltd. from Endeavour United II Investment Business Limited Partnership, a fund managed by Endeavour United Co., Ltd.	CI
17/08	Daiho Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	68,814	77,170	64,781	60,041	62,216	67,982
Change	-	12.14%	-16.05%	-7.32%	3.62%	9.27%
Enterprise Value (EV) ¹	54,897	64,953	43,683	55,481	47,415	51,522
Change	-	18.32%	-32.75%	27.01%	-14.54%	8.66%
P/E	11.9x	13.9x	22.5x	-29x	17.2x	14.9x
PBR	0.95x	1.07x	0.9x	0.89x	0.87x	0.9x
PEG	-	470.81x	-0.5x	0x	-0x	0.6x
Capitalization / Revenue	0.43x	0.49x	0.42x	0.37x	0.43x	0.49x
EV / Revenue	0.34x	0.41x	0.28x	0.34x	0.33x	0.37x
EV / EBITDA	5.43x	6.31x	7.19x	48.9x	7.03x	6.8x
EV / EBIT	6.06x	7.33x	8.62x	183x	8.31x	7.7x
EV / FCF	-4.22x	29.9x	3.7x	-4.97x	4.76x	18.6x
FCF Yield	-23.7%	3.34%	27%	-20.1%	21%	5.39%
Dividend per Share ²	22	-	46	5.4	147	34
Rate of return	2.84%	-	6.25%	0.79%	20.8%	4.42%
EPS ²	65.25	65.27	32.71	-23.54	40.98	51.57
Distribution rate	33.7%	-	141%	-22.9%	359%	65.9%
Net sales ¹	161,697	156,520	156,050	163,222	143,394	139,818
EBITDA ¹	10,104	10,290	6,073	1,134	6,749	7,581
EBIT ¹	9,066	8,858	5,066	303	5,703	6,687
Net income ¹	6,262	5,987	2,914	-2,072	3,691	4,557
Net Debt ¹	-13,917	-12,217	-21,098	-4,560	-14,801	-16,460
Reference price ²	775.00	906.00	736.00	683.00	706.00	770.00
Nbr of stocks (in thousands)	88,792	85,177	88,018	87,907	88,125	88,289
Announcement Date	29/6/21	29/6/22	29/6/23	27/6/24	24/6/25	23/6/26

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.($)
DAIHO CORPORATION	-	-	-	-	452M
QUANTA SERVICES, INC.	56.24x	2.59x	24.73x	0.07%	97.81B
VINCI	12.27x	1.05x	5.76x	4.77%	71.68B
LARSEN & TOUBRO LIMITED	26.31x	2.02x	19.89x	1.17%	56.38B
COMFORT SYSTEMS USA, INC.	34.81x	4.38x	23.78x	0.19%	59.41B
FERROVIAL N.V.	50.68x	4.03x	25.66x	1.8%	40.39B
HOCHTIEF AG	28.93x	0.71x	11.79x	2.14%	36.35B
EMCOR GROUP, INC.	23.83x	1.63x	15.02x	0.19%	34.43B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.95x	0.47x	7.39x	2.57%	31.6B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.02x	0.31x	5.81x	5.85%	26.79B
Average	29.00x	1.91x	15.54x	2.08%	45.53B
Weighted average by Cap.	32.34x	2.14x	17.01x	1.8%