Valuation Hosiden Corporation

Stocks

Delayed Japan Exchange 22:10:34 2026-08-31 EDT			5-day change	1st Jan Change
2,691.00 ^JPY	-0.88%		-1.07%	+8.12%

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	133,666	-	-
Change	-	33.81%	16.85%	0.88%	23.92%	6.68%	-	-
Enterprise Value (EV)	12,702	27,244	24,376	52,791	57,077	133,666	133,666	133,666
Change	-	114.49%	-10.53%	116.57%	8.12%	134.19%	0%	0%
P/E	5.47x	6.91x	8.65x	10.2x	7.89x	10.2x	8.68x	7.13x
PBR	0.53x	0.68x	0.74x	0.72x	0.83x	0.83x	0.77x	0.72x
PEG	-	0.7x	-2.33x	-0.8x	0.1x	-0.6x	0.5x	0.3x
Capitalization / Revenue	0.31x	0.31x	0.46x	0.41x	0.28x	0.31x	0.29x	0.27x
EV / Revenue	0x	0x	0x	0x	0x	0.31x	0.29x	0.27x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.53x	6.44x	5.35x
EV / FCF	-0x	0x	0x	-0x	0x	11.8x	9.26x	7.22x
FCF Yield	-6.69%	21.8%	24%	-24.7%	22.5%	8.51%	10.8%	13.8%
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%	3.08%	3.61%	4.24%
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	2,715.00	2,715.00	2,715.00
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	9.8x	-	-	3.06%	840M
AMPHENOL CORPORATION	31.26x	5.8x	17.76x	0.64%	194B
HON HAI PRECISION INDUSTRY CO., LTD.	13.58x	0.31x	6.86x	3.7%	112B
MURATA MANUFACTURING CO., LTD.	38.27x	6.17x	20.01x	0.94%	84.17B
EOPTOLINK TECHNOLOGY INC., LTD.	25.43x	8.93x	18.94x	0.49%	82.68B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	68.96x	7.29x	34.02x	0.21%	76B
LUXSHARE PRECISION INDUSTRY CO., LTD.	20.61x	1.2x	13.76x	0.64%	68.16B
TE CONNECTIVITY PLC	18.47x	3.14x	11.94x	1.44%	58.67B
COHERENT CORP.	37.57x	5.29x	19.96x	0.02%	54.68B
SUZHOU TFC OPTICAL COMMUNICATION CO., LTD.	65.05x	29.24x	64.99x	0.4%	42.73B
Average	32.90x	7.49x	23.14x	1.15%	77.45B
Weighted average by Cap.	32.92x	6.18x	20.12x	1.06%