Company Valuation: Sakae Electronics Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 2,661 2,382 2,671 2,544 2,291 2,412
Change - -10.5% 12.15% -4.75% -9.98% 5.32%
Enterprise Value (EV) 1 2,215 1,747 1,677 1,443 1,635 1,822
Change - -21.14% -3.98% -13.95% 13.24% 11.5%
P/E 22.9x 4.49x 4.1x 11.1x 61.9x 21.3x
PBR 0.89x 0.68x 0.65x 0.56x 0.51x 0.5x
PEG - 0x 0.2x -0.2x -0.7x 0x
Capitalization / Revenue 0.47x 0.26x 0.25x 0.3x 0.36x 0.33x
EV / Revenue 0.39x 0.19x 0.15x 0.17x 0.25x 0.25x
EV / EBITDA 15.1x 2.43x 1.84x 4.17x 17.8x 11.5x
EV / EBIT 18x 2.54x 1.9x 4.52x 25.5x 13.1x
EV / FCF 14.2x 12.2x 5.43x 8.97x -3.92x -49.9x
FCF Yield 7.05% 8.18% 18.4% 11.1% -25.5% -2%
Dividend per Share 2 7 7 12 10 10 11
Rate of return 1.34% 1.49% 2.28% 2% 2.22% 2.32%
EPS 2 22.84 104.6 128.2 45.29 7.285 22.25
Distribution rate 30.6% 6.7% 9.36% 22.1% 137% 49.4%
Net sales 1 5,623 9,007 10,839 8,366 6,428 7,330
EBITDA 1 147 718 911 346 92 158
EBIT 1 123 688 882 319 64 139
Net income 1 116 531 651 230 37 113
Net Debt 1 -446 -635 -994 -1,101 -656 -590
Reference price 2 524.00 469.00 526.00 501.00 451.00 475.00
Nbr of stocks (in thousands) 5,079 5,079 5,079 5,079 5,079 5,079
Announcement Date 6/30/21 6/30/22 6/30/23 6/28/24 6/30/25 6/25/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 19.59M
21.43x0.84x12.09x0.57% 17.13B
15.06x0.71x8.54x3.36% 12.35B
11.17x - - 3.24% 1.04B
14.03x - - 2.17% 806M
73.96x - - - 769M
Average 27.13x 0.78x 10.31x 2.33% 5.35B
Weighted average by Cap. 19.72x 0.79x 10.60x 1.8%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 7567 Stock
  4. Valuation Sakae Electronics Corporation