|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,718.00 JPY | -0.44% |
|
+1.00% | -12.55% |
| 06-12 | Japanese Shares Close Higher After Trump Signals at End of Iran War | MT |
| 06-11 | Japan Fair Trade Commission Investigates Haseko Subsidiary | MT |
Company Valuation: HASEKO Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 432,782 | 386,428 | 422,938 | 517,193 | 536,532 | 719,304 | - | - |
| Change | - | -10.71% | 9.45% | 22.29% | 3.74% | 34.07% | - | - |
| Enterprise Value (EV) 1 | 484,182 | 430,802 | 603,181 | 645,809 | 720,556 | 896,948 | 932,304 | 1,003,922 |
| Change | - | -11.02% | 40.01% | 7.07% | 11.57% | 24.48% | -0.73% | 7.68% |
| P/E | 9.18x | 7.09x | 7.12x | 9.23x | 15.6x | 14.1x | 10.6x | 9.46x |
| PBR | 1.09x | 0.93x | 0.92x | 1.01x | 1.01x | 1.36x | 1.19x | 1.12x |
| PEG | - | 0.4x | 0.79x | -1.87x | -0.4x | 0.2x | 0.8x | 0.8x |
| Capitalization / Revenue | 0.53x | 0.42x | 0.41x | 0.47x | 0.46x | 0.6x | 0.52x | 0.51x |
| EV / Revenue | 0.6x | 0.47x | 0.59x | 0.59x | 0.61x | 0.7x | 0.68x | 0.71x |
| EV / EBITDA | 6.19x | 4.85x | 6.25x | 6.91x | 7.76x | 8.3x | 7.83x | 7.61x |
| EV / EBIT | 6.64x | 5.21x | 6.69x | 7.53x | 8.51x | 9.08x | 8.32x | 8.14x |
| EV / FCF | -124x | 12.7x | -5.62x | 8.59x | -25.2x | 8.61x | 64.8x | 27.6x |
| FCF Yield | -0.81% | 7.86% | -17.8% | 11.6% | -3.96% | 11.6% | 1.54% | 3.62% |
| Dividend per Share 2 | 70 | 80 | 80 | 85 | 85 | 95 | 102.6 | 113 |
| Rate of return | 4.52% | 5.69% | 5.2% | 4.48% | 4.33% | 3.29% | 3.78% | 4.16% |
| EPS 2 | 168.8 | 198.3 | 216.1 | 205.4 | 126.2 | 204.5 | 257.3 | 287.2 |
| Distribution rate | 41.5% | 40.3% | 37% | 41.4% | 67.4% | 46.4% | 39.9% | 39.3% |
| Net sales 1 | 809,400 | 909,708 | 1,027,277 | 1,094,421 | 1,177,353 | 1,273,136 | 1,374,333 | 1,421,825 |
| EBITDA 1 | 78,200 | 88,800 | 96,544 | 93,396 | 92,903 | 108,011 | 119,091 | 131,964 |
| EBIT 1 | 72,900 | 82,702 | 90,162 | 85,747 | 84,701 | 98,743 | 112,029 | 123,262 |
| Net income 1 | 48,300 | 54,490 | 59,326 | 56,038 | 34,450 | 54,839 | 67,968 | 75,638 |
| Net Debt 1 | 51,400 | 44,374 | 180,243 | 128,616 | 184,024 | 133,272 | 213,000 | 284,618 |
| Reference price 2 | 1,549.00 | 1,407.00 | 1,539.00 | 1,896.00 | 1,965.00 | 2,718.00 | 2,718.00 | 2,718.00 |
| Nbr of stocks (in thousands) | 279,395 | 274,647 | 274,813 | 272,781 | 273,044 | 264,644 | - | - |
| Announcement Date | 5/13/21 | 5/12/22 | 5/11/23 | 5/10/24 | 5/14/25 | 5/15/26 | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.02x | 0.76x | 8.82x | 3.39% | 4.48B | |
| 11.48x | 1.23x | 9.03x | 9.5% | 1.41B | |
| 7.29x | 1.77x | 7.13x | 3.55% | 829M | |
| 6.27x | 1.94x | 7.69x | 7.68% | 724M | |
| Average | 9.26x | 1.42x | 8.17x | 6.03% | 1.86B | |
| Weighted average by Cap. | 10.83x | 1.07x | 8.56x | 4.98% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 1808 Stock
- Valuation HASEKO Corporation
Select your edition
All financial news and data tailored to specific country editions
