Switch theme
Sign up to access all valuation multiples
Obayashi Corp provides technology and construction services for multiple industries. It builds energy-saving offices, high-productivity plants, hospitals, schools, and other facilities. The company utilizes technical know-how for a variety of civil engineering projects, such as tunnels, bridges, dams, and other infrastructure developments. In addition, it is involved in redevelopment projects across Japan and owns rental property. Obayashi operates four business units: building construction, civil engineering, real estate, and other businesses. It leans on establishing a strong track record of completed projects, and having the resources to work in multiple endeavors and customize solutions to customers' needs.
1936
18.8K+
LTM Revenue $17.3B
LTM EBITDA $1.1B
$10.8B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Obayashi has a last 12-month revenue of $17.3B and a last 12-month EBITDA of $1.1B.
In the most recent fiscal year, Obayashi achieved revenue of $15.5B and an EBITDA of $915M.
Obayashi expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Obayashi valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $13.2B | $15.5B | XXX | XXX | XXX |
| Gross Profit | $1.0B | $1.4B | XXX | XXX | XXX |
| Gross Margin | 8% | 9% | XXX | XXX | XXX |
| EBITDA | $931M | $915M | XXX | XXX | XXX |
| EBITDA Margin | 7% | 6% | XXX | XXX | XXX |
| Net Profit | $260M | $516M | XXX | XXX | XXX |
| Net Margin | 2% | 3% | XXX | XXX | XXX |
| Net Debt | $102M | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Obayashi's stock price is JPY 2047 (or $14).
Obayashi has current market cap of JPY 1.46T (or $9.7B), and EV of JPY 1.63T (or $10.8B).
See Obayashi trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $10.8B | $9.7B | XXX | XXX | XXX | XXX | $1.18 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Obayashi has market cap of $9.7B and EV of $10.8B.
Obayashi's trades at 0.6x LTM EV/Revenue multiple, and 9.9x LTM EBITDA.
Analysts estimate Obayashi's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Obayashi and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $10.8B | XXX | XXX | XXX |
| EV/Revenue | 0.6x | XXX | XXX | XXX |
| EV/EBITDA | 10.3x | XXX | XXX | XXX |
| P/E | 12.7x | XXX | XXX | XXX |
| P/E/Growth | 2.4x | XXX | XXX | XXX |
| EV/FCF | 97.5x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpObayashi's NTM/LTM revenue growth is -2%
Obayashi's revenue per employee for the last fiscal year averaged $0.8M, while opex per employee averaged $49K for the same period.
Over next 12 months, Obayashi's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Obayashi's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Obayashi and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 17% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 6% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -2% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 5% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.8M | XXX | XXX | XXX | XXX |
| Opex per Employee | $49K | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 6% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| NMDC Energy | XXX | XXX | XXX | XXX | XXX | XXX |
| Arcadis | XXX | XXX | XXX | XXX | XXX | XXX |
| Koninklijke Bam Groep | XXX | XXX | XXX | XXX | XXX | XXX |
| Ferrovial | XXX | XXX | XXX | XXX | XXX | XXX |
| Royal Heijmans | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Obayashi acquired XXX companies to date.
Last acquisition by Obayashi was XXXXXXXX, XXXXX XXXXX XXXXXX . Obayashi acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Obayashi founded? | Obayashi was founded in 1936. |
| Where is Obayashi headquartered? | Obayashi is headquartered in Japan. |
| How many employees does Obayashi have? | As of today, Obayashi has 18.8K+ employees. |
| Who is the CEO of Obayashi? | Obayashi's CEO is Mr. Kenji Hasuwa. |
| Is Obayashi publicy listed? | Yes, Obayashi is a public company listed on TKS. |
| What is the stock symbol of Obayashi? | Obayashi trades under 1802 ticker. |
| When did Obayashi go public? | Obayashi went public in 1960. |
| Who are competitors of Obayashi? | Similar companies to Obayashi include e.g. NMDC Energy, Arcadis, Koninklijke Bam Groep, Ferrovial. |
| What is the current market cap of Obayashi? | Obayashi's current market cap is $9.7B |
| What is the current revenue of Obayashi? | Obayashi's last 12-month revenue is $17.3B. |
| What is the current EBITDA of Obayashi? | Obayashi's last 12-month EBITDA is $1.1B. |
| What is the current EV/Revenue multiple of Obayashi? | Current revenue multiple of Obayashi is 0.6x. |
| What is the current EV/EBITDA multiple of Obayashi? | Current EBITDA multiple of Obayashi is 9.9x. |
| What is the current revenue growth of Obayashi? | Obayashi revenue growth between 2023 and 2024 was 17%. |
| Is Obayashi profitable? | Yes, Obayashi is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
