Company Valuation: Sakura Rubber Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 4,161 4,025 2,941 5,079 4,566 3,668
Change - -3.26% -26.93% 72.7% -10.11% -19.66%
Enterprise Value (EV) 1 4,857 4,099 3,098 5,185 4,506 3,851
Change - -15.6% -24.42% 67.37% -13.11% -14.53%
P/E Ratio 6.16x 17.1x -31.3x 16.2x 6.23x 8.63x
PBR 0.58x 0.53x 0.4x 0.65x 0.52x 0.4x
PEG - -0.3x 0x -0x 0x -0.2x
Capitalization / Revenue 0.29x 0.4x 0.33x 0.48x 0.34x 0.3x
EV / Revenue 0.34x 0.41x 0.35x 0.49x 0.34x 0.32x
EV / EBITDA 3.45x 7.58x 19.1x 7.39x 3.24x 3.93x
EV / EBIT 4.27x 14.6x -24.2x 12.2x 3.97x 5.97x
EV / FCF 9x 5.98x -13.3x -14.9x 64.9x 23.8x
FCF Yield 11.1% 16.7% -7.53% -6.73% 1.54% 4.19%
Dividend per Share 2 35 25 12.5 25 60 65
Rate of return 1.63% 1.2% 0.82% 0.95% 2.54% 3.43%
EPS 2 348.8 121.4 -48.58 162.3 378.9 219.7
Distribution rate 10% 20.6% -25.7% 15.4% 15.8% 29.6%
Net sales 1 14,347 10,022 8,871 10,691 13,353 12,188
EBITDA 1 1,409 541 162 702 1,391 981
EBIT 1 1,138 280 -128 426 1,136 645
Net income 1 675 235 -94 314 733 425
Net Debt 1 696 74 157 106 -60 183
Reference price 2 2,150.00 2,080.00 1,520.00 2,625.00 2,360.00 1,896.00
Nbr of stocks (in thousands) 1,935 1,935 1,935 1,935 1,935 1,935
Announcement Date 6/29/20 6/30/21 6/30/22 6/30/23 6/28/24 6/27/25
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 34.52M
26.66x2.67x13.11x2.11% 3.45B
Average 26.66x 2.67x 13.11x 2.11% 1.74B
Weighted average by Cap. 26.66x 2.67x 13.11x 2.11%

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. 5189 Stock
  4. Valuation Sakura Rubber Co., Ltd.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!