Valuation Hirata Corporation Börse Stuttgart
Stocks
1ZM
JP3795300007
Industrial Machinery & Equipment
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18.00 EUR | +5.88% |
|
+20.57% | +34.92% |
| 07-29 | Companies with operations disrupted by Japan's Kumamoto quake | RE |
| 05-25 | The Higo Bank, Ltd. agreed to acquire Trinity Inc. from Hirata Corporation. | CI |
Company Valuation: Hirata Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 56,399 | 71,132 | 81,539 | 46,742 | 72,154 | 96,930 | - | - |
| Change | - | 26.12% | 14.63% | -42.68% | 54.37% | 34.34% | - | - |
| Enterprise Value (EV) 1 | 67,200 | 89,755 | 107,917 | 68,027 | 82,044 | 112,236 | 112,921 | 110,668 |
| Change | - | 33.56% | 20.23% | -36.96% | 20.61% | 36.8% | 0.61% | -2% |
| P/E | 20.9x | 16.7x | 18.8x | 9.9x | 11.9x | 14.6x | 12.3x | 11.4x |
| PBR | 1.03x | 1.2x | 1.25x | 0.68x | 0.94x | 1.2x | 1.12x | 1.05x |
| PEG | - | 0.3x | 10.98x | 0.9x | 0.4x | 1.63x | 0.7x | 1.43x |
| Capitalization / Revenue | 0.84x | 0.91x | 0.98x | 0.53x | 0.76x | 0.98x | 0.88x | 0.81x |
| EV / Revenue | 1x | 1.14x | 1.3x | 0.77x | 0.86x | 1.14x | 1.03x | 0.93x |
| EV / EBITDA | 12.6x | 12.1x | 13.7x | 7.69x | 8.02x | 9.31x | 8.43x | 7.74x |
| EV / EBIT | 17.4x | 15.2x | 17.8x | 9.86x | 9.87x | 12x | 10.3x | 9.41x |
| EV / FCF | -14.8x | -11.6x | -15.8x | 9.19x | - | 144x | 28.6x | 15.6x |
| FCF Yield | -6.74% | -8.63% | -6.32% | 10.9% | - | 0.69% | 3.49% | 6.43% |
| Dividend per Share 2 | 21.67 | 30 | 33.33 | 40 | 70 | 75 | 88.75 | 93.33 |
| Rate of return | 1.2% | 1.31% | 1.27% | 2.62% | 2.97% | 2.37% | 2.8% | 2.95% |
| EPS 2 | 86.14 | 137.1 | 139.4 | 154.3 | 198.5 | 216.3 | 257.1 | 277.6 |
| Distribution rate | 25.2% | 21.9% | 23.9% | 25.9% | 35.3% | 34.7% | 34.5% | 33.6% |
| Net sales 1 | 67,087 | 78,443 | 82,839 | 88,483 | 94,907 | 98,700 | 109,625 | 119,533 |
| EBITDA 1 | 5,334 | 7,414 | 7,862 | 8,851 | 10,235 | 12,050 | 13,400 | 14,300 |
| EBIT 1 | 3,856 | 5,920 | 6,047 | 6,898 | 8,315 | 9,350 | 11,000 | 11,767 |
| Net income 1 | 2,682 | 4,269 | 4,344 | 4,778 | 6,077 | 6,625 | 7,875 | 8,500 |
| Net Debt 1 | 10,802 | 18,623 | 26,378 | 21,284 | 9,890 | 15,306 | 15,991 | 13,738 |
| Reference price 2 | 1,800.00 | 2,283.33 | 2,616.67 | 1,528.00 | 2,356.00 | 3,165.00 | 3,165.00 | 3,165.00 |
| Nbr of stocks (in thousands) | 31,333 | 31,153 | 31,161 | 30,590 | 30,626 | 30,626 | - | - |
| Announcement Date | 5/13/22 | 5/12/23 | 5/10/24 | 5/9/25 | 5/14/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.4x | 1.59x | 8.97x | 0.92% | 17.66B | |
| 30.59x | 6.31x | 19.65x | 1.09% | 17.22B | |
| 22.68x | 2.68x | 16.41x | 1.39% | 8.38B | |
| 55.04x | 5.67x | 22.24x | - | 7.06B | |
| 50.52x | 5.77x | 34.19x | 0.35% | 6.98B | |
| 15.27x | 1.17x | 8.86x | 4.76% | 5.76B | |
| 19.5x | 2.9x | 10.84x | 2.17% | 4.5B | |
| 11.45x | 0.54x | 4.97x | 2.68% | 4.24B | |
| 7.79x | 1.25x | 5.12x | 4.62% | 4.1B | |
| Average | 25.36x | 3.10x | 14.58x | 2.25% | 8.43B | |
| Weighted average by Cap. | 26.17x | 3.51x | 15.44x | 1.69% |
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
- 6258 Stock
- 1ZM Stock
- Valuation Hirata Corporation
Select your edition
All financial news and data tailored to specific country editions
