Kajima Corp (TSE:1812)

Watchlist Manager

Watchlist

Price: 2 704.5 JPY 0.35%

Market Cap: 1.3T JPY

Have any thoughts about
Kajima Corp?

Write Note

Section:

Relative Value

The Relative Value of one Kajima Corp stock under the Base Case scenario is 2 595.06 JPY. Compared to the current market price of 2 704.5 JPY, Kajima Corp is Overvalued by 4%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Relative Value calculated?

Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

0.5

P/S

vs History	14
vs Industry	59

Median 5Y

0.3

Industry

0.8

Forward

0.4

More Details

12.7

P/E

vs History	3
vs Industry	43

Median 5Y

Industry

15.3

Forward

11.3

More Details

Negative

P/OCF

vs History
vs Industry	27

Median 5Y

2.6

Industry

8.7

More Details

19.1

P/FCFE

vs History	28
vs Industry	29

Median 5Y

Industry

13.6

More Details

1.1

P/B

vs History	17
vs Industry	43

Median 5Y

0.8

Industry

1.2

More Details

0.5

EV/S

vs History	7
vs Industry	64

Median 5Y

0.4

Industry

Forward

0.5

More Details

5.1

EV/GP

vs History	4
vs Industry	47

Median 5Y

2.8

Industry

5.2

More Details

9.7

EV/EBITDA

vs History	4
vs Industry	43

Median 5Y

4.7

Industry

9.5

Forward

8.3

More Details

12.1

EV/EBIT

vs History	3
vs Industry	43

Median 5Y

5.4

Industry

12.3

More Details

Negative

EV/OCF

vs History
vs Industry	32

Median 5Y

Industry

More Details

Negative

EV/FCFF

vs History
vs Industry	25

Median 5Y

-8.6

Industry

12.7

More Details

0.6

EV/IC

vs History	22
vs Industry	58

Median 5Y

0.5

Industry

0.8

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
JP		Kajima Corp TSE:1812	1.3T JPY	0.5	12.7	9.7	12.1
FR		Vinci SA PAR:DG	57.6B EUR	0.8	12.5	6.3	9.2
IN		Larsen & Toubro Ltd NSE:LT	5T INR	2.1	36.6	21.1	25.1
IN		Larsen and Toubro Ltd F:LTO	53.1B EUR	2.1	34.5	19.9	23.7
US		Quanta Services Inc NYSE:PWR	49.7B USD	2.2	61.4	28	44.5
CN	C	China State Construction Engineering Corp Ltd SSE:601668	247.6B CNY	0.1	4.9	7.3	7.3
ES		Ferrovial SA MAD:FER	27.1B EUR	3.1	36	29.2	44.9
NL		Ferrovial SE AEX:FER	26.5B EUR	3	35.2	28.7	44.1
US		EMCOR Group Inc NYSE:EME	23.3B USD	1.6	25.1	16.2	17.9
CA		WSP Global Inc TSX:WSP	30.6B CAD	2	47.5	16.1	25.2
CN		China Railway Group Ltd SSE:601390	141.2B CNY	0.1	4.7	10.1	10.1

				Revenue Growth
JP		Kajima Corp TSE:1812	Average P/S: 1.6 0.5	11%
FR		Vinci SA PAR:DG	0.8	13%
IN		Larsen & Toubro Ltd NSE:LT	2.1	55%
IN		Larsen and Toubro Ltd F:LTO	2.1	55%
US		Quanta Services Inc NYSE:PWR	2.2	42%
CN	C	China State Construction Engineering Corp Ltd SSE:601668	0.1	12%
ES		Ferrovial SA MAD:FER	3.1	14%
NL		Ferrovial SE AEX:FER	3	14%
US		EMCOR Group Inc NYSE:EME	1.6	35%
CA		WSP Global Inc TSX:WSP	2	5%
CN		China Railway Group Ltd SSE:601390	0.1	6%

				Earnings Growth
JP		Kajima Corp TSE:1812	Average P/E: 28.3 12.7	23%
FR		Vinci SA PAR:DG	12.5	20%
IN		Larsen & Toubro Ltd NSE:LT	36.6	84%
IN		Larsen and Toubro Ltd F:LTO	34.5	84%
US		Quanta Services Inc NYSE:PWR	61.4	132%
CN	C	China State Construction Engineering Corp Ltd SSE:601668	4.9	8%
ES		Ferrovial SA MAD:FER	36	58%
NL		Ferrovial SE AEX:FER	35.2	64%
US		EMCOR Group Inc NYSE:EME	25.1	76%
CA		WSP Global Inc TSX:WSP	47.5	157%
CN		China Railway Group Ltd SSE:601390	4.7	1%

				EBITDA Growth
JP		Kajima Corp TSE:1812	Average EV/EBITDA: 17.5 9.7	22%
FR		Vinci SA PAR:DG	6.3	19%
IN		Larsen & Toubro Ltd NSE:LT	21.1	70%
IN		Larsen and Toubro Ltd F:LTO	19.9	70%
US		Quanta Services Inc NYSE:PWR	28	72%
CN	C	China State Construction Engineering Corp Ltd SSE:601668	7.3	34%
ES		Ferrovial SA MAD:FER	29.2	68%
NL		Ferrovial SE AEX:FER	28.7	68%
US		EMCOR Group Inc NYSE:EME	16.2	60%
CA		WSP Global Inc TSX:WSP	16.1	42%
CN		China Railway Group Ltd SSE:601390	10.1	40%

				EBIT Growth
JP		Kajima Corp TSE:1812	Average EV/EBIT: 24 12.1	N/A
FR		Vinci SA PAR:DG	9.2	24%
IN		Larsen & Toubro Ltd NSE:LT	25.1	82%
IN		Larsen and Toubro Ltd F:LTO	23.7	82%
US		Quanta Services Inc NYSE:PWR	44.5	88%
CN	C	China State Construction Engineering Corp Ltd SSE:601668	7.3	33%
ES		Ferrovial SA MAD:FER	44.9	113%
NL		Ferrovial SE AEX:FER	44.1	113%
US		EMCOR Group Inc NYSE:EME	17.9	18%
CA		WSP Global Inc TSX:WSP	25.2	63%
CN		China Railway Group Ltd SSE:601390	10.1	24%

US		Fubotv Inc NYSE:FUBO	Media
US		Bank of America Corp NYSE:BAC	Banking
US		Palantir Technologies Inc NYSE:PLTR	Technology
US	C	C3.ai Inc NYSE:AI	Technology
US		Uber Technologies Inc NYSE:UBER	Road & Rail
CN		NIO Inc NYSE:NIO	Automobiles
US		Fluor Corp NYSE:FLR	Construction
US		Jacobs Engineering Group Inc NYSE:J	Professional Services
US		TopBuild Corp NYSE:BLD	Consumer products
US		Abbott Laboratories NYSE:ABT	Health Care
US		Chevron Corp NYSE:CVX	Energy
US		Occidental Petroleum Corp NYSE:OXY	Energy
US		Matrix Service Co NASDAQ:MTRX	Construction
US		Automatic Data Processing Inc NASDAQ:ADP	Technology
US		Qualcomm Inc NASDAQ:QCOM	Semiconductors
US		Ambarella Inc NASDAQ:AMBA	Semiconductors

Kajima Corp
TSE:1812

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Kajima Corp Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	2 225.5 3 185
Price Target

Kajima Corp TSE:1812

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Kajima Corp Competitors

See Also

Company

Help

Tools

Stocks

Kajima Corp
TSE:1812

Competitors Multiples
Kajima Corp Competitors