Valuation S.T. Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-11 EDT			5-day change	1st Jan Change
1,516.00 ^JPY	+0.86%		-0.46%	+0.07%

08-21	S.T. Corporation's Equity Buyback announced on August 20, 2026, has closed with 1,572,100 shares, representing 7.53% for ¥2,395.88 million.	CI
08-21	Tranche Update on S.T. Corporation's Equity Buyback Plan announced on August 20, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	43,371	33,941	34,762	34,456	30,718	30,658
Change	-	-21.74%	2.42%	-0.88%	-10.85%	-0.19%
Enterprise Value (EV) ¹	32,127	22,789	21,271	21,406	21,519	20,924
Change	-	-29.06%	-6.66%	0.64%	0.52%	-2.76%
P/E	17.2x	30.6x	19x	27x	11x	19x
PBR	1.35x	1.09x	1.07x	1.04x	0.94x	0.91x
PEG	-	-0.5x	0.3x	-0.9x	0x	-0.5x
Capitalization / Revenue	0.87x	0.75x	0.76x	0.77x	0.64x	0.63x
EV / Revenue	0.65x	0.5x	0.47x	0.48x	0.45x	0.43x
EV / EBITDA	5.96x	5.02x	5.56x	8.15x	6.91x	5.7x
EV / EBIT	8.14x	7.01x	8.8x	16x	13x	10.5x
EV / FCF	11.7x	28.8x	7.76x	134x	17.6x	32.3x
FCF Yield	8.55%	3.48%	12.9%	0.75%	5.68%	3.09%
Dividend per Share ²	37	38	40	42	44	44
Rate of return	1.89%	2.49%	2.56%	2.72%	2.99%	3%
EPS ²	113.8	49.9	82.19	57.19	133.5	77.38
Distribution rate	32.5%	76.1%	48.7%	73.4%	33%	56.9%
Net sales ¹	49,673	45,469	45,576	44,472	48,114	48,492
EBITDA ¹	5,392	4,544	3,824	2,626	3,116	3,669
EBIT ¹	3,946	3,251	2,417	1,342	1,660	1,988
Net income ¹	2,525	1,109	1,828	1,274	2,834	1,615
Net Debt ¹	-11,244	-11,152	-13,491	-13,050	-9,199	-9,734
Reference price ²	1,955.00	1,527.00	1,563.00	1,546.00	1,472.00	1,469.00
Nbr of stocks (in thousands)	22,184	22,227	22,241	22,287	20,868	20,870
Announcement Date	6/16/21	6/21/22	6/20/23	6/18/24	6/16/25	6/17/26

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.($)
S.T. CORPORATION	-	-	-	-	206M
RECKITT BENCKISER GROUP PLC	17.26x	3.08x	11.13x	4.33%	42.94B
CHURCH & DWIGHT CO., INC.	25.36x	3.86x	16.49x	1.32%	22.33B
THE CLOROX COMPANY	15.38x	2.03x	11.08x	5.82%	10.61B
REYNOLDS CONSUMER PRODUCTS INC.	13.43x	1.57x	8.93x	4.21%	4.58B
PT UNILEVER INDONESIA TBK	14.57x	1.68x	10.04x	10.12%	3.52B
LION CORPORATION	18.83x	0.91x	6.91x	1.96%	3.13B
WD-40 COMPANY	31.47x	3.88x	21.12x	-	2.61B
Average	19.47x	2.43x	12.24x	4.63%	11.24B
Weighted average by Cap.	19.22x	2.97x	12.45x	3.88%