|
Market Closed -
Japan Exchange
02:30:00 2026-09-18 EDT
|
5-day change | 1st Jan Change | ||
| 5,872.00 JPY | -0.27% |
|
+2.50% | +20.65% |
| 09-20 | Tata Electronics, Sojitz, NRS Ink Supply Chain Deal for Dholera Chip Fab | MT |
| 09-18 | Niche metals test West's resilience to Chinese export curbs | 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 | 1,221,767 | - | - |
| Change | - | 36.97% | 37.91% | -21.33% | 84.17% | -4.13% | - | - |
| Enterprise Value (EV) 1 | 1,311,191 | 1,347,844 | 1,681,928 | 1,579,238 | 2,464,082 | 2,352,567 | 2,392,882 | 2,380,608 |
| Change | - | 2.8% | 24.79% | -6.11% | 56.03% | -4.53% | 1.71% | -0.51% |
| P/E | 5.72x | 5.73x | 8.84x | 6.39x | 12.4x | 9.36x | 8.85x | 8.18x |
| PBR | 0.64x | 0.76x | 0.94x | 0.71x | 1.17x | 1.04x | 0.95x | 0.88x |
| PEG | - | 0.2x | -1.38x | 0.5x | -3.35x | 0.3x | 1.53x | 1.01x |
| Capitalization / Revenue | 0.22x | 0.26x | 0.36x | 0.28x | 0.46x | 0.41x | 0.39x | 0.38x |
| EV / Revenue | 0.62x | 0.54x | 0.7x | 0.63x | 0.89x | 0.78x | 0.77x | 0.75x |
| EV / EBITDA | 10.5x | 8.71x | 13.3x | 13x | 22x | 15.2x | 14.4x | 14x |
| EV / EBIT | 14.4x | 11.7x | 19.9x | 20.5x | 39.5x | 22.5x | 21.4x | 20.1x |
| EV / FCF | -17.8x | 6.71x | 46.8x | -14.3x | -51.2x | 504x | 55.6x | 48.8x |
| FCF Yield | -5.62% | 14.9% | 2.14% | -7.02% | -1.95% | 0.2% | 1.8% | 2.05% |
| Dividend per Share 2 | 106 | 130 | 135 | 150 | 165 | 180 | 199.6 | 216.7 |
| Rate of return | 5.26% | 4.71% | 3.39% | 4.57% | 2.69% | 3.07% | 3.4% | 3.69% |
| EPS 2 | 352.6 | 481.9 | 451 | 514 | 495 | 627.6 | 663.8 | 717.6 |
| Distribution rate | 30.1% | 27% | 29.9% | 29.2% | 33.3% | 28.7% | 30.1% | 30.2% |
| Net sales 1 | 2,100,752 | 2,479,840 | 2,414,649 | 2,509,700 | 2,757,350 | 3,010,333 | 3,119,356 | 3,179,547 |
| EBITDA 1 | 125,284 | 154,703 | 126,525 | 121,023 | 112,233 | 154,554 | 166,236 | 170,199 |
| EBIT 1 | 91,005 | 114,796 | 84,491 | 76,900 | 62,373 | 104,694 | 111,831 | 118,563 |
| Net income 1 | 82,332 | 111,247 | 100,765 | 110,600 | 103,611 | 130,429 | 137,286 | 147,714 |
| Net Debt 1 | 845,554 | 710,069 | 802,379 | 887,291 | 1,189,704 | 1,130,800 | 1,171,116 | 1,158,841 |
| Reference price 2 | 2,017.00 | 2,763.00 | 3,987.00 | 3,282.00 | 6,125.00 | 5,872.00 | 5,872.00 | 5,872.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 9.36x | 0.78x | 15.22x | 3.07% | 7.76B | |
| 15.09x | 1.01x | 15.88x | 2.52% | 115B | |
| 16.34x | 1.24x | 15.52x | 1.94% | 101B | |
| 14.46x | 1.29x | 19.94x | 2.71% | 92.96B | |
| 12.77x | 1.52x | 16.47x | 2.31% | 54.08B | |
| 13.12x | 1.2x | 19.7x | 2.41% | 51.43B | |
| 16.1x | 0.65x | 9.86x | 1.73% | 44.46B | |
| 22.17x | 1.23x | 11.38x | 0.86% | 43.24B | |
| 61.59x | 3.38x | 22.06x | 0.03% | 42.3B | |
| 18.32x | 0.9x | 9.27x | 2.93% | 11.46B | |
| Average | 19.93x | 1.32x | 15.53x | 2.05% | 56.41B | |
| Weighted average by Cap. | 18.90x | 1.32x | 16.39x | 2.06% |
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
