|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,680.00 JPY | +0.21% |
|
+9.38% | +16.70% |
Company Valuation: Sojitz Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 465,637 | 637,775 | 879,549 | 691,947 | 1,274,378 | 1,181,818 | - | - |
| Change | - | 36.97% | 37.91% | -21.33% | 84.17% | -7.26% | - | - |
| Enterprise Value (EV) 1 | 1,311,191 | 1,347,844 | 1,681,928 | 1,579,238 | 2,464,082 | 2,308,960 | 2,343,167 | 2,314,925 |
| Change | - | 2.8% | 24.79% | -6.11% | 56.03% | -6.3% | 1.48% | -1.21% |
| P/E | 5.72x | 5.73x | 8.84x | 6.39x | 12.4x | 9.24x | 8.65x | 7.98x |
| PBR | 0.64x | 0.76x | 0.94x | 0.71x | 1.17x | 1.01x | 0.93x | 0.86x |
| PEG | - | 0.2x | -1.38x | 0.5x | -3.35x | 0.4x | 1.28x | 0.95x |
| Capitalization / Revenue | 0.22x | 0.26x | 0.36x | 0.28x | 0.46x | 0.4x | 0.38x | 0.38x |
| EV / Revenue | 0.62x | 0.54x | 0.7x | 0.63x | 0.89x | 0.78x | 0.75x | 0.74x |
| EV / EBITDA | 10.5x | 8.71x | 13.3x | 13x | 22x | 15.4x | 14.9x | 13.9x |
| EV / EBIT | 14.4x | 11.7x | 19.9x | 20.5x | 39.5x | 24.1x | 23.7x | 21.9x |
| EV / FCF | -17.8x | 6.71x | 46.8x | -14.3x | -51.2x | -58.4x | 210x | 60.2x |
| FCF Yield | -5.62% | 14.9% | 2.14% | -7.02% | -1.95% | -1.71% | 0.48% | 1.66% |
| Dividend per Share 2 | 106 | 130 | 135 | 150 | 165 | 183.1 | 202 | 219.2 |
| Rate of return | 5.26% | 4.71% | 3.39% | 4.57% | 2.69% | 3.22% | 3.56% | 3.86% |
| EPS 2 | 352.6 | 481.9 | 451 | 514 | 495 | 615 | 656.7 | 711.7 |
| Distribution rate | 30.1% | 27% | 29.9% | 29.2% | 33.3% | 29.8% | 30.8% | 30.8% |
| Net sales 1 | 2,100,752 | 2,479,840 | 2,414,649 | 2,509,700 | 2,757,350 | 2,964,603 | 3,141,928 | 3,138,690 |
| EBITDA 1 | 125,284 | 154,703 | 126,525 | 121,023 | 112,233 | 150,104 | 156,854 | 166,074 |
| EBIT 1 | 91,005 | 114,796 | 84,491 | 76,900 | 62,373 | 95,733 | 98,677 | 105,472 |
| Net income 1 | 82,332 | 111,247 | 100,765 | 110,600 | 103,611 | 127,711 | 135,578 | 145,888 |
| Net Debt 1 | 845,554 | 710,069 | 802,379 | 887,291 | 1,189,704 | 1,127,142 | 1,161,349 | 1,133,107 |
| Reference price 2 | 2,017.00 | 2,763.00 | 3,987.00 | 3,282.00 | 6,125.00 | 5,680.00 | 5,680.00 | 5,680.00 |
| Nbr of stocks (in thousands) | 230,856 | 230,827 | 220,604 | 210,831 | 208,062 | 208,067 | - | - |
| Announcement Date | 5/2/22 | 5/2/23 | 5/1/24 | 5/1/25 | 5/1/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.24x | 0.78x | 15.38x | 3.22% | 7.44B | |
| 14.98x | 1.01x | 10.88x | 2.54% | 112B | |
| 14.93x | 1.14x | 14.56x | 2.13% | 91.99B | |
| 14.14x | 1.25x | 18.28x | 2.81% | 87.06B | |
| 12.99x | 1.53x | 12.94x | 2.23% | 53.24B | |
| 13.21x | 1.18x | 14.6x | 2.42% | 50.67B | |
| 16.6x | 0.66x | 10.15x | 1.76% | 43.55B | |
| 60.6x | 3.35x | 21.49x | 0.04% | 42.59B | |
| 19.94x | 1.12x | 10.43x | 0.97% | 37.88B | |
| 19.68x | 0.92x | 9.56x | 2.75% | 12.27B | |
| Average | 19.63x | 1.29x | 13.83x | 2.09% | 53.85B | |
| Weighted average by Cap. | 18.59x | 1.30x | 14.04x | 2.11% |
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
- Stock Market
- Stocks
- 2768 Stock
- Valuation Sojitz Corporation
Select your edition
All financial news and data tailored to specific country editions
