Valuation Corona Corporation

Stocks

Delayed Japan Exchange 20:24:36 2026-09-16 EDT			5-day change	1st Jan Change
978.00 ^JPY	+1.35%		+3.93%	+2.84%

05-12	Corona Corporation Proposes Dividend for Fiscal Year Ended March 31, 2026 Payable on June 25, 2026; Provides Dividend Guidance for Second Quarter Ending September 2026 and Fiscal Year Ending March 31, 2027	CI
05-12	Corona Corporation Provides Consolidated Earnings Guidance for the Period Ending September 2026 and 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	27,724	24,790	26,555	28,097	26,931	27,636
Change	-	-10.58%	7.12%	5.81%	-4.15%	2.62%
Enterprise Value (EV) ¹	5,330	2,569	4,778	9,414	12,187	14,686
Change	-	-51.8%	86%	97.02%	29.46%	20.51%
P/E	44.4x	26.4x	17.9x	21.5x	24.4x	27.9x
PBR	0.38x	0.34x	0.36x	0.37x	0.35x	0.36x
PEG	-	0.5x	0.3x	-1.8x	-1.6x	-2.7x
Capitalization / Revenue	0.34x	0.32x	0.31x	0.34x	0.32x	0.32x
EV / Revenue	0.06x	0.03x	0.06x	0.11x	0.14x	0.17x
EV / EBITDA	1.55x	0.87x	1.31x	2.65x	4.14x	5.03x
EV / EBIT	5.53x	3.02x	2.51x	6.94x	9.07x	17.2x
EV / FCF	1.49x	0.84x	1.92x	-3.28x	-10.6x	-3.6x
FCF Yield	67%	119%	52%	-30.5%	-9.42%	-27.8%
Dividend per Share ²	28	28	28	28	28	28
Rate of return	2.94%	3.29%	3.08%	2.91%	3.04%	2.96%
EPS ²	21.46	32.25	50.81	44.74	37.77	33.9
Distribution rate	130%	86.8%	55.1%	62.6%	74.1%	82.6%
Net sales ¹	82,169	78,648	85,335	82,046	85,214	85,338
EBITDA ¹	3,444	2,942	3,659	3,548	2,945	2,921
EBIT ¹	964	851	1,902	1,356	1,344	853
Net income ¹	626	939	1,482	1,306	1,103	991
Net Debt ¹	-22,394	-22,221	-21,777	-18,683	-14,744	-12,950
Reference price ²	953.00	851.00	910.00	963.00	922.00	945.00
Nbr of stocks (in thousands)	29,091	29,130	29,181	29,176	29,209	29,245
Announcement Date	6/28/21	6/29/22	6/29/23	6/26/24	6/25/25	6/23/26

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.($)
CORONA CORPORATION	-	-	-	-	181M
MIDEA GROUP CO., LTD.	14.27x	1.39x	11.13x	5.14%	105B
HAIER SMART HOME CO., LTD.	10.24x	0.52x	5.18x	5.6%	27.55B
SHARKNINJA, INC.	27.49x	3.03x	16.65x	1.16%	23.54B
LG ELECTRONICS INDIA LIMITED	48.51x	3.76x	32.97x	0.69%	11.53B
DE'LONGHI S.P.A.	15.6x	1.19x	7.03x	2.67%	6.6B
ZHEJIANG SUPOR CO., LTD.	15.25x	1.29x	11.33x	5.78%	4.73B
SEB S.A.	15.88x	0.64x	5.58x	5.01%	3.53B
BREVILLE GROUP LIMITED	28.69x	2.22x	13.73x	1.39%	3.15B
RINNAI CORPORATION	13.36x	0.63x	4.76x	3.06%	3.08B
Average	21.03x	1.63x	12.04x	3.39%	18.89B
Weighted average by Cap.	17.75x	1.59x	11.98x	4.27%