Company Valuation: Chino Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 12,325 13,712 18,257 22,235 16,906 24,369
Change - 11.26% 33.15% 21.79% -23.97% 44.15%
Enterprise Value (EV) 1 7,952 8,676 12,602 18,099 11,520 19,024
Change - 9.11% 45.25% 43.62% -36.35% 65.14%
P/E 9.56x 13.1x 11.9x 12.7x 8.49x 12.1x
PBR 0.74x 0.78x 0.97x 1.1x 0.77x 1.04x
PEG - -0.7x 0.3x 0.9x 0.6x 4.3x
Capitalization / Revenue 0.58x 0.63x 0.77x 0.81x 0.58x 0.77x
EV / Revenue 0.38x 0.4x 0.53x 0.66x 0.39x 0.6x
EV / EBITDA 3.96x 3.78x 4.5x 5.97x 3.01x 4.58x
EV / EBIT 7x 5.78x 6.24x 8.32x 4x 5.9x
EV / FCF 36.2x 13x 16.5x -9.67x 7.52x 22.6x
FCF Yield 2.76% 7.67% 6.05% -10.3% 13.3% 4.42%
Dividend per Share 2 22.5 23 26 30 40 42.5
Rate of return 3.09% 2.84% 2.42% 2.29% 4.02% 2.93%
EPS 2 76.09 61.99 90.59 103.4 117.1 120.4
Distribution rate 29.6% 37.1% 28.7% 29% 34.1% 35.3%
Net sales 1 21,080 21,908 23,793 27,425 29,329 31,648
EBITDA 1 2,008 2,295 2,803 3,031 3,823 4,152
EBIT 1 1,136 1,500 2,018 2,175 2,880 3,226
Net income 1 1,289 1,050 1,536 1,756 1,991 2,042
Net Debt 1 -4,373 -5,036 -5,655 -4,136 -5,386 -5,345
Reference price 2 727.50 809.50 1,076.00 1,309.00 994.00 1,452.00
Nbr of stocks (in thousands) 16,941 16,938 16,967 16,986 17,008 16,783
Announcement Date 6/30/21 6/29/22 6/30/23 6/28/24 6/26/25 6/25/26
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 161M
42.97x14.98x35.63x1.19% 24.19B
35.51x - - - 20.86B
7.94x1.01x5.55x7.71% 2.88B
10.96x1.14x5.61x4.36% 2.31B
13.32x - - 5.49% 1.63B
55.32x - - 2.41% 1.26B
31.69x - - - 1.08B
Average 28.24x 5.71x 15.60x 4.23% 6.8B
Weighted average by Cap. 36.05x 12.52x 30.32x 2.26%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 6850 Stock
  4. Valuation Chino Corporation