Valuation SALA Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-18 EDT			5-day change	1st Jan Change
1,035.00 ^JPY	+1.47%		+3.71%	-8.73%

06-02	Tranche Update on SALA Corporation's Equity Buyback Plan announced on March 2, 2026.	CI
04-07	Sala's Profit Climbs 34% in Fiscal Q1	MT

Data adjusted to current consolidation scope

Fiscal Period: November	2020	2021	2022	2023	2024	2025
Market Cap ¹	35,411	36,162	47,852	45,467	51,728	73,336
Change	-	2.12%	32.32%	-4.98%	13.77%	41.77%
Enterprise Value (EV) ¹	79,255	69,716	77,029	76,444	80,971	102,799
Change	-	-12.04%	10.49%	-0.76%	5.92%	26.96%
P/E	10.1x	6.85x	8.42x	7.45x	9.84x	12.5x
PBR	0.59x	0.55x	0.66x	0.59x	0.62x	0.8x
PEG	-	0.1x	1.17x	1.05x	-0.7x	1.1x
Capitalization / Revenue	0.17x	0.16x	0.2x	0.19x	0.22x	0.29x
EV / Revenue	0.37x	0.31x	0.33x	0.32x	0.34x	0.41x
EV / EBITDA	5.94x	5.11x	5.55x	6x	6.25x	7.25x
EV / EBIT	13.3x	10.6x	11.2x	12.6x	12.8x	13.9x
EV / FCF	25.8x	7.37x	25.1x	-32.5x	38.3x	36.2x
FCF Yield	3.87%	13.6%	3.99%	-3.08%	2.61%	2.76%
Dividend per Share ²	20	23	24	26	30	32
Rate of return	3.55%	4.04%	3.2%	3.66%	3.72%	2.8%
EPS ²	55.85	83.12	89.12	95.45	81.89	91.43
Distribution rate	35.8%	27.7%	26.9%	27.2%	36.6%	35%
Net sales ¹	211,702	227,935	234,848	242,059	240,498	251,533
EBITDA ¹	13,332	13,631	13,874	12,744	12,948	14,179
EBIT ¹	5,941	6,593	6,892	6,085	6,309	7,382
Net income ¹	3,493	5,262	5,682	6,099	5,249	5,870
Net Debt ¹	43,844	33,554	29,177	30,977	29,243	29,463
Reference price ²	564.00	569.00	750.00	711.00	806.00	1,142.00
Nbr of stocks (in thousands)	62,786	63,554	63,802	63,948	64,178	64,217
Announcement Date	2/22/21	2/21/22	2/20/23	2/19/24	2/17/25	2/16/26

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.($)
SALA CORPORATION	-	-	-	-	406M
EXXON MOBIL CORPORATION	11.83x	1.51x	6.72x	2.95%	583B
RELIANCE INDUSTRIES LTD	20.8x	1.72x	9.88x	0.48%	191B
BP PLC	7.57x	0.54x	2.66x	5.06%	104B
MARATHON PETROLEUM CORPORATION	7.08x	0.65x	5.6x	1.67%	71.41B
VALERO ENERGY CORPORATION	7.74x	0.55x	5.2x	2%	71.2B
PHILLIPS 66	8.33x	0.54x	6.37x	3.02%	67.02B
SUNCOR ENERGY INC.	8.38x	1.63x	4.32x	3.06%	66.82B
IMPERIAL OIL LIMITED	11.18x	1.31x	7.23x	2.14%	55.55B
OIL AND NATURAL GAS CORPORATION LIMITED	7.27x	0.67x	3.85x	5.06%	32.66B
Average	10.02x	1.01x	5.76x	2.83%	124.39B
Weighted average by Cap.	11.82x	1.28x	6.51x	2.65%