Valuation Shirai Electronics Industrial Co., Ltd.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-27 EDT			5-day change	1st Jan Change
533.00 ^JPY	+1.14%		+20.59%	-24.29%

25-05-28	Tranche Update on Shirai Electronics Industrial Co., Ltd.'s Equity Buyback Plan announced on February 14, 2025.	CI
25-05-26	Shirai Electronics Industrial Co., Ltd.'s Equity Buyback announced on February 14, 2025, has closed with 182,000 shares, representing 1.21% for ¥99.98 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	3,941	6,135	11,677	8,490	8,607	10,557
Change	-	55.68%	90.34%	-27.29%	1.37%	22.66%
Enterprise Value (EV) ¹	13,351	14,585	18,158	11,903	10,589	11,767
Change	-	9.24%	24.5%	-34.45%	-11.04%	11.13%
P/E	-18.9x	4.65x	5.65x	5.47x	4.17x	8.05x
PBR	1.7x	1.56x	1.98x	1.1x	0.87x	0.96x
PEG	-	-0x	0.1x	-0.2x	0.1x	-0.2x
Capitalization / Revenue	0.18x	0.21x	0.36x	0.29x	0.29x	0.36x
EV / Revenue	0.6x	0.5x	0.55x	0.41x	0.36x	0.4x
EV / EBITDA	11.2x	5.53x	4.61x	3.55x	3.03x	4.03x
EV / EBIT	112x	9.35x	6.41x	5.16x	4.11x	5.8x
EV / FCF	69.6x	19x	10.1x	5.09x	7.9x	12.5x
FCF Yield	1.44%	5.27%	9.89%	19.6%	12.7%	8.03%
Dividend per Share ²	-	10	22	26	30	35
Rate of return	-	2.26%	2.62%	4.55%	5.26%	4.97%
EPS ²	-14.88	95.22	148.7	104.4	136.8	87.41
Distribution rate	-	10.5%	14.8%	24.9%	21.9%	40%
Net sales ¹	22,355	29,397	32,864	28,833	29,337	29,118
EBITDA ¹	1,192	2,637	3,942	3,356	3,499	2,923
EBIT ¹	119	1,560	2,834	2,308	2,577	2,030
Net income ¹	-208	1,327	2,063	1,487	2,075	1,309
Net Debt ¹	9,410	8,450	6,481	3,413	1,982	1,210
Reference price ²	282.00	443.00	841.00	571.00	570.00	704.00
Nbr of stocks (in thousands)	13,975	13,849	13,885	14,869	15,099	14,996
Announcement Date	6/25/21	6/28/22	6/23/23	6/21/24	6/20/25	6/19/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SHIRAI ELECTRONICS INDUSTRIAL CO., LTD.	-	-	-	-	50.16M
NVIDIA CORPORATION	21.6x	12.33x	18.59x	0.35%	5,216B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	21.65x	10.59x	14.36x	1.13%	1,897B
BROADCOM INC.	35.52x	15.06x	22.12x	0.79%	1,571B
MICRON TECHNOLOGY, INC.	5.22x	3.2x	3.57x	0.07%	1,022B
AMD (ADVANCED MICRO DEVICES)	93.08x	16.78x	63.65x	-.--%	867B
SK HYNIX INC.	3.59x	2.2x	2.64x	0.26%	700B
INTEL CORPORATION	-39.19x	7.86x	21.92x	-.--%	475B
TEXAS INSTRUMENTS INCORPORATED	32.9x	12.35x	22.5x	1.93%	272B
Average	21.80x	10.05x	21.17x	0.57%	1,336B
Weighted average by Cap.	23.99x	11.19x	19.65x	0.5%