|
Delayed
Japan Exchange
02:30:00 2026-10-28 EDT
|
5-day change | 1st Jan Change | ||
| 5,447.00 JPY | -1.32% |
|
+3.28% | +11.92% |
| 10-26 | Australian Resources Minister Unveils Revised Critical Minerals Strategy | MT |
| 10-14 | Deals of the day-Mergers and acquisitions | RE |
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 | 1,133,338 | - | - |
| Change | - | 36.97% | 37.91% | -21.33% | 84.17% | -11.07% | - | - |
| Enterprise Value (EV) 1 | 1,311,191 | 1,347,844 | 1,681,928 | 1,579,238 | 2,464,082 | 2,268,108 | 2,294,910 | 2,281,335 |
| Change | - | 2.8% | 24.79% | -6.11% | 56.03% | -7.95% | 1.18% | -0.59% |
| P/E | 5.72x | 5.73x | 8.84x | 6.39x | 12.4x | 8.68x | 8.18x | 7.55x |
| PBR | 0.64x | 0.76x | 0.94x | 0.71x | 1.17x | 0.96x | 0.88x | 0.82x |
| PEG | - | 0.2x | -1.38x | 0.5x | -3.35x | 0.3x | 1.34x | 0.91x |
| Capitalization / Revenue | 0.22x | 0.26x | 0.36x | 0.28x | 0.46x | 0.38x | 0.37x | 0.36x |
| EV / Revenue | 0.62x | 0.54x | 0.7x | 0.63x | 0.89x | 0.75x | 0.75x | 0.73x |
| EV / EBITDA | 10.5x | 8.71x | 13.3x | 13x | 22x | 14x | 13.7x | 13.3x |
| EV / EBIT | 14.4x | 11.7x | 19.9x | 20.5x | 39.5x | 20x | 20.4x | 19.2x |
| EV / FCF | -17.8x | 6.71x | 46.8x | -14.3x | -51.2x | 486x | 53.4x | 46.8x |
| FCF Yield | -5.62% | 14.9% | 2.14% | -7.02% | -1.95% | 0.21% | 1.87% | 2.14% |
| Dividend per Share 2 | 106 | 130 | 135 | 150 | 165 | 180 | 197.4 | 216.7 |
| Rate of return | 5.26% | 4.71% | 3.39% | 4.57% | 2.69% | 3.3% | 3.62% | 3.98% |
| EPS 2 | 352.6 | 481.9 | 451 | 514 | 495 | 627.3 | 665.5 | 721 |
| Distribution rate | 30.1% | 27% | 29.9% | 29.2% | 33.3% | 28.7% | 29.7% | 30.1% |
| Net sales 1 | 2,100,752 | 2,479,840 | 2,414,649 | 2,509,700 | 2,757,350 | 3,021,473 | 3,071,281 | 3,130,235 |
| EBITDA 1 | 125,284 | 154,703 | 126,525 | 121,023 | 112,233 | 162,451 | 167,062 | 170,993 |
| EBIT 1 | 91,005 | 114,796 | 84,491 | 76,900 | 62,373 | 113,501 | 112,382 | 119,093 |
| Net income 1 | 82,332 | 111,247 | 100,765 | 110,600 | 103,611 | 130,429 | 137,714 | 148,497 |
| Net Debt 1 | 845,554 | 710,069 | 802,379 | 887,291 | 1,189,704 | 1,134,769 | 1,161,572 | 1,147,996 |
| Reference price 2 | 2,017.00 | 2,763.00 | 3,987.00 | 3,282.00 | 6,125.00 | 5,447.00 | 5,447.00 | 5,447.00 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.8x | 0.76x | 14.06x | 3.26% | 7.27B | |
| 14.67x | 0.99x | 16.81x | 2.54% | 115B | |
| 16.65x | 1.28x | 15.84x | 1.91% | 104B | |
| 14.16x | 1.21x | 19.94x | 2.74% | 91.7B | |
| 13.42x | 1.23x | 19.62x | 2.36% | 52.48B | |
| 12.56x | 1.47x | 16.2x | 2.34% | 53.28B | |
| 15.96x | 0.64x | 9.72x | 1.73% | 44.47B | |
| 81.27x | 2.95x | 18.62x | 0.05% | 35.49B | |
| 18.18x | 1x | 9.26x | 1.03% | 36.28B | |
| 19.56x | 0.95x | 9.81x | 2.74% | 12.28B | |
| Average | 21.52x | 1.25x | 14.99x | 2.07% | 55.13B | |
| Weighted average by Cap. | 19.29x | 1.25x | 16.21x | 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
