Valuation Hosiden Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-25 EDT			5-day change	1st Jan Change
2,522.00 ^JPY	-0.39%		-0.28%	+1.33%

08-07	Hosiden Corporation Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2026	CI
06-22	Tokai Tokyo Downgrades Hosiden to Neutral from Outperform; Price Target is 3,000 Yen	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	64,104	85,778	100,229	101,115	125,298	124,164	-	-
Change	-	33.81%	16.85%	0.88%	23.92%	-0.91%	-	-
Enterprise Value (EV)	12,702	27,244	24,376	52,791	57,077	124,164	124,164	124,164
Change	-	114.49%	-10.53%	116.57%	8.12%	117.54%	0%	0%
P/E	5.47x	6.91x	8.65x	10.2x	7.89x	9.5x	8.06x	6.63x
PBR	0.53x	0.68x	0.74x	0.72x	0.83x	0.77x	0.71x	0.66x
PEG	-	0.7x	-2.33x	-0.8x	0.1x	-0.5x	0.5x	0.3x
Capitalization / Revenue	0.31x	0.31x	0.46x	0.41x	0.28x	0.29x	0.27x	0.25x
EV / Revenue	0x	0x	0x	0x	0x	0.29x	0.27x	0.25x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7x	5.98x	4.97x
EV / FCF	-0x	0x	0x	-0x	0x	10.9x	8.6x	6.71x
FCF Yield	-6.69%	21.8%	24%	-24.7%	22.5%	9.16%	11.6%	14.9%
Dividend per Share ²	65	71	68	59	98	83.5	98	115
Rate of return	5.62%	4.41%	3.51%	2.97%	3.85%	3.31%	3.89%	4.56%
EPS ²	211.6	232.9	224.2	194.8	322.6	265.4	312.8	380.6
Distribution rate	30.7%	30.5%	30.3%	30.3%	30.4%	31.5%	31.3%	30.2%
Net sales ¹	207,608	277,244	218,910	247,571	448,250	432,400	467,150	493,000
EBITDA	14,910	19,135	-	-	-	-	-	-
EBIT ¹	11,725	15,750	12,925	13,573	19,236	17,750	20,750	25,000
Net income ¹	11,901	12,637	11,632	10,037	16,206	13,065	15,400	18,740
Net Debt	-51,402	-58,534	-75,853	-48,324	-68,221	-	-	-
Reference price ²	1,157.00	1,610.00	1,939.00	1,987.00	2,545.00	2,522.00	2,522.00	2,522.00
Nbr of stocks (in thousands)	55,405	53,278	51,691	50,888	49,233	49,232	-	-
Announcement Date	5/13/22	5/12/23	5/10/24	5/9/25	5/8/26	-	-	-

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.($)
HOSIDEN CORPORATION	9.5x	-	-	3.31%	789M
AMPHENOL CORPORATION	33x	6.15x	18.75x	0.68%	207B
HON HAI PRECISION INDUSTRY CO., LTD.	13.44x	0.3x	6.73x	3.74%	111B
MURATA MANUFACTURING CO., LTD.	39.64x	6.51x	21.27x	0.88%	92.79B
EOPTOLINK TECHNOLOGY INC., LTD.	28.32x	10.19x	20.7x	0.45%	90.35B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	72.32x	7.72x	35.86x	0.19%	81.79B
LUXSHARE PRECISION INDUSTRY CO., LTD.	18.56x	1.1x	12.36x	0.69%	62.63B
COHERENT CORP.	39.96x	5.61x	21.14x	0.01%	57.93B
SUZHOU TFC OPTICAL COMMUNICATION CO., LTD.	63.78x	29.24x	66.32x	0.4%	43.54B
CELESTICA INC.	31.49x	1.99x	21.5x	-.--%	42.02B
Average	35.00x	7.65x	24.96x	1.03%	78.98B
Weighted average by Cap.	35.54x	6.61x	21.80x	0.96%