Valuation SE Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-28 EDT			5-day change	1st Jan Change
277.00 ^JPY	+0.36%		-0.36%	+3.75%

23-05-12	SE Corporation Reports Earnings Results for the Full Year Ended March 31, 2023	CI
20-02-04	Se Corporation Announces Consolidated Financial Results for the Nine Months Ended December 31, 2019; and Provides Financial Guidance for the Year Ending March 31, 2020	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	8,822	11,531	9,697	10,663	8,217	9,787
Change	-	30.71%	-15.91%	9.97%	-22.95%	19.12%
Enterprise Value (EV) ¹	9,853	11,070	10,985	11,384	8,598	10,274
Change	-	12.35%	-0.77%	3.64%	-24.48%	19.5%
P/E	13.9x	7.14x	11.1x	11x	15.1x	-22.6x
PBR	1x	1.16x	0.93x	0.97x	0.73x	0.94x
PEG	-	0x	-0.2x	1x	-0.3x	0x
Capitalization / Revenue	0.39x	0.48x	0.38x	0.4x	0.32x	0.39x
EV / Revenue	0.43x	0.46x	0.43x	0.43x	0.33x	0.4x
EV / EBITDA	5.65x	4.4x	5.62x	5.51x	5.39x	7.46x
EV / EBIT	8.31x	5.58x	8.22x	8.35x	10.1x	17.2x
EV / FCF	6.09x	8.92x	-7.86x	13.4x	8x	40.3x
FCF Yield	16.4%	11.2%	-12.7%	7.44%	12.5%	2.48%
Dividend per Share ²	10	14	13	13	13	13
Rate of return	3.4%	3.66%	4.05%	3.68%	4.78%	4.01%
EPS ²	21.08	53.65	28.82	32.08	17.98	-14.37
Distribution rate	47.4%	26.1%	45.1%	40.5%	72.3%	-90.5%
Net sales ¹	22,801	24,150	25,452	26,474	25,887	25,401
EBITDA ¹	1,743	2,517	1,954	2,068	1,595	1,377
EBIT ¹	1,186	1,983	1,337	1,364	850	599
Net income ¹	632	1,614	870	969	543	-434
Net Debt ¹	1,031	-461	1,288	721	381	487
Reference price ²	294.00	383.00	321.00	353.00	272.00	324.00
Nbr of stocks (in thousands)	30,008	30,108	30,208	30,208	30,208	30,208
Announcement Date	6/29/21	6/28/22	6/28/23	6/26/24	6/24/25	6/23/26

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.($)
SE CORPORATION	-	-	-	-	52.31M
CRH PLC	16.3x	1.93x	9.25x	1.63%	63.77B
MARTIN MARIETTA MATERIALS, INC.	31.3x	5.84x	17.54x	0.65%	37.71B
ULTRATECH CEMENT LIMITED	34.71x	3.58x	18.39x	0.89%	35.67B
VULCAN MATERIALS COMPANY	30.46x	4.8x	15.99x	0.77%	35.57B
HEIDELBERG MATERIALS AG	13.46x	1.58x	7.31x	2.28%	34.61B
CHINA JUSHI CO., LTD.	22.04x	6.89x	13.57x	2.14%	25.48B
AMRIZE AG	18.6x	2.24x	8.92x	1.17%	24.3B
GRASIM INDUSTRIES LIMITED	75.26x	4.69x	72.56x	0.3%	23.35B
CEMEX, S.A.B. DE C.V.	11.3x	1.2x	5.91x	0.92%	15.82B
Average	28.16x	3.64x	18.83x	1.19%	29.63B
Weighted average by Cap.	26.85x	3.56x	17.14x	1.25%