Company Valuation: SMK Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 14,851 18,240 13,910 15,846 16,712 15,209
Change - 22.82% -23.74% 13.92% 5.46% -8.99%
Enterprise Value (EV) 1 19,489 20,743 17,962 19,693 20,817 20,348
Change - 6.44% -13.41% 9.64% 5.7% -2.25%
P/E -5.61x 9.51x 4.73x 11.8x -34.9x -8.07x
PBR 0.6x 0.66x 0.45x 0.5x 0.52x 0.52x
PEG - -0x 0.1x -0.2x 0x -0x
Capitalization / Revenue 0.27x 0.38x 0.29x 0.29x 0.36x 0.32x
EV / Revenue 0.36x 0.43x 0.37x 0.36x 0.45x 0.42x
EV / EBITDA 6.39x 6.27x 5.28x 4.91x 17.2x 9.56x
EV / EBIT -79.9x 19.4x 25.5x 17.5x -16.7x -92.9x
EV / FCF 5.71x 34x -10.7x -726x -54x 23.2x
FCF Yield 17.5% 2.94% -9.36% -0.14% -1.85% 4.31%
Dividend per Share 2 40 50 70 100 100 100
Rate of return 1.73% 1.76% 3.14% 4.06% 3.82% 4.17%
EPS 2 -410.9 297.9 472.1 209 -74.94 -297.3
Distribution rate -9.74% 16.8% 14.8% 47.8% -133% -33.6%
Net sales 1 54,161 48,560 48,243 54,842 46,522 48,051
EBITDA 1 3,048 3,308 3,401 4,012 1,208 2,128
EBIT 1 -244 1,071 705 1,128 -1,243 -219
Net income 1 -2,651 1,917 2,992 1,334 -489 -1,884
Net Debt 1 4,638 2,503 4,052 3,847 4,105 5,139
Reference price 2 2,307.00 2,834.00 2,231.00 2,462.00 2,619.00 2,400.00
Nbr of stocks (in thousands) 6,437 6,436 6,235 6,436 6,381 6,337
Announcement Date 6/23/20 6/23/21 6/22/22 6/27/23 6/25/24 6/23/25
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 123M
35.49x6.38x19.51x0.62% 202B
98.32x11.52x46.55x0.51% 133B
41.47x15.53x31.62x0.26% 120B
15.35x0.33x7.5x3.34% 119B
126.52x12.24x60.91x0.12% 109B
96.07x11.26x47.82x0.01% 76.22B
24.3x1.36x14.94x0.45% 75.27B
60.96x13.24x40.45x0.64% 70.17B
20.13x3.44x12.98x1.37% 63.53B
Average 57.62x 8.37x 31.36x 0.81% 96.75B
Weighted average by Cap. 57.39x 8.43x 30.88x 0.83%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 6798 Stock
  4. Valuation SMK Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!