Valuation SAXA, Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-31 EDT			5-day change	1st Jan Change
2,033.00 ^JPY	-0.20%		+1.96%	+1.82%

04-06	New Space Intelligence Inc. announced that it has received ¥430 million in funding from a group of investors	CI
03-01	Arizona mine and California mine of SAXA, Inc., cancelled the acquisition of NewGenIvf Group Limited in a reverse merger transaction.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	8,965	10,903	17,985	17,830	36,278	35,423	-	-
Change	-	21.62%	64.96%	-0.86%	103.46%	-2.36%	-	-
Enterprise Value (EV)	4,834	5,882	10,020	10,283	32,499	35,423	35,423	35,423
Change	-	21.69%	70.36%	2.62%	216.04%	9%	0%	0%
P/E	7.42x	18.1x	6.44x	5.1x	26.4x	2.15x	20.8x	15.4x
PBR	0.38x	0.44x	0.63x	0.58x	1.11x	-	-	-
PEG	-	-0.4x	0x	0.2x	-0.4x	0x	-0.2x	0.4x
Capitalization / Revenue	0.29x	0.29x	0.44x	0.41x	0.82x	0.75x	0.72x	0.69x
EV / Revenue	0x	0x	0x	0x	0x	0.75x	0.72x	0.69x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	35.4x	15.4x	11.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	10	11.67	45	55	101.7	125	105	100
Rate of return	1.95%	1.87%	4.37%	5.36%	4.88%	6.15%	5.16%	4.92%
EPS ²	68.98	34.36	160	201.2	79	947	97.6	132
Distribution rate	14.5%	34%	28.1%	27.3%	129%	13.2%	108%	75.8%
Net sales ¹	30,793	37,320	40,948	43,971	44,099	47,500	49,000	51,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	107	2,416	3,345	3,243	2,089	1,000	2,300	3,200
Net income ¹	1,208	601	2,800	3,502	1,375	16,500	1,700	2,300
Net Debt	-4,131	-5,021	-7,965	-7,547	-3,779	-	-	-
Reference price ²	511.67	622.33	1,030.00	1,026.67	2,082.00	2,033.00	2,033.00	2,033.00
Nbr of stocks (in thousands)	17,520	17,519	17,462	17,367	17,425	17,424	-	-
Announcement Date	5/13/22	5/12/23	5/10/24	5/9/25	5/14/26	-	-	-

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.($)
SAXA, INC.	2.15x	-	-	6.15%	222M
CISCO SYSTEMS, INC.	35.67x	7.46x	19.28x	1.43%	457B
ARISTA NETWORKS, INC.	53.47x	18.23x	38.07x	-.--%	227B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	18.48x	0.76x	13.39x	2.43%	167B
ZHONGJI INNOLIGHT CO., LTD.	31.84x	10.16x	25.16x	0.33%	156B
MOTOROLA SOLUTIONS, INC.	32.85x	6.23x	18.23x	1.09%	72.33B
GARMIN LTD.	29.35x	6.65x	22.39x	1.4%	56.66B
LUMENTUM HOLDINGS INC.	144.54x	18.61x	54.57x	-.--%	55.54B
CIENA CORPORATION	72.44x	8.44x	38.96x	-.--%	53.37B
NOKIA OYJ	38.99x	2x	12.99x	1.89%	51.25B
Average	45.98x	8.73x	27.00x	1.47%	129.63B
Weighted average by Cap.	41.99x	9.01x	24.67x	1.05%