Company Valuation: Sharp Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 701,805 605,772 539,765 612,939 374,001 401,531 - -
Change - -13.68% -10.9% 13.56% -38.98% 7.36% - -
Enterprise Value (EV) 1 1,041,014 1,050,338 786,522 854,980 568,396 679,524 603,787 551,728
Change - 0.9% -25.12% 8.7% -33.52% 19.55% -11.15% -8.62%
P/E 9.48x -2.29x -3.6x 17x 7.89x 11.1x 10.5x 9.97x
PBR 1.54x 2.91x 3.79x 4x 1.34x 1.27x 1.29x 1.09x
PEG - 0x 0.1x -0x 0.3x -0.5x 1.9x 1.88x
Capitalization / Revenue 0.28x 0.24x 0.23x 0.28x 0.2x 0.23x 0.24x 0.25x
EV / Revenue 0.42x 0.41x 0.34x 0.4x 0.3x 0.39x 0.36x 0.34x
EV / EBITDA 6.63x 16.4x 17.1x 11.3x 6.68x 8.78x 6.8x 5.93x
EV / EBIT 12.3x -40.8x -38.7x 31.3x 11.7x 15.1x 11x 9.64x
EV / FCF 23.8x 18.9x 6.92x -8.12x -7.91x 7.54x 14.4x 20.7x
FCF Yield 4.2% 5.3% 14.4% -12.3% -12.6% 13.3% 6.94% 4.82%
Dividend per Share 2 40 - - - - - 5 10
Rate of return 3.48% - - - - - 0.81% 1.62%
EPS 2 121.1 -407.3 -231 55.59 73.05 55.8 58.88 62
Distribution rate 33% - - - - - 8.49% 16.1%
Net sales 1 2,495,588 2,548,117 2,321,921 2,160,146 1,892,811 1,744,404 1,673,000 1,625,750
EBITDA 1 157,113 64,080 45,872 75,797 85,127 77,388 88,790 93,000
EBIT 1 84,716 -25,719 -20,343 27,338 48,565 44,958 54,907 57,250
Net income 1 73,991 -260,840 -149,980 36,095 47,434 36,231 38,224 40,252
Net Debt 1 339,209 444,566 246,757 242,041 194,395 277,993 202,256 150,197
Reference price 2 1,149.00 933.00 831.30 944.00 576.00 618.40 618.40 618.40
Nbr of stocks (in thousands) 610,797 649,274 649,302 649,300 649,307 649,307 - -
Announcement Date 5/11/22 5/11/23 5/14/24 5/12/25 5/12/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.34x0.39x8.9x-.--% 2.58B
18.27x1.63x8.16x0.87% 140B
17.87x1.1x8.45x1.6% 52.48B
11.47x0.29x3.55x1.02% 17.49B
18.71x - - - 4.76B
32.96x - - 1.6% 3.43B
34.03x - - 0.89% 2.45B
20.35x1.26x9.59x2.78% 2.45B
-139.72x0.76x6.78x-.--% 2.15B
Average 2.81x 0.91x 7.57x 1.09% 25.34B
Weighted average by Cap. 16.51x 1.37x 7.87x 1.07%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 6753 Stock
  4. Valuation Sharp Corporation