Company Valuation: Solasto Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 93,351 60,010 50,639 42,259 100,982 100,511 -
Change - -35.72% -15.62% -16.55% 138.96% -0.47% -
Enterprise Value (EV) 111,659 73,939 64,039 51,331 106,886 100,511 100,511
Change - -33.78% -13.39% -19.84% 108.23% -5.96% 0%
P/E 26.6x 18.9x 22.9x 10.7x 27.3x 22x 25.3x
PBR 4.64x 2.78x 2.48x 1.86x 4.3x 3.81x 3.46x
PEG - -1.97x -0.8x 0.1x -5.53x 0.9x -1.9x
Capitalization / Revenue 0.8x 0.46x 0.37x 0.31x 0.72x 0.69x 0.66x
EV / Revenue 0x 0x 0x 0x 0x 0.69x 0.66x
EV / EBITDA 0x 0x 0x 0x 0x 9.45x 9.9x
EV / EBIT 0x 0x 0x 0x 0x 13.4x 14.2x
EV / FCF -0x 0x 0x 0x 0x 17.3x 22.9x
FCF Yield -2.06% 11.4% 10.1% 11.2% 5.78% 5.77% 4.36%
Dividend per Share 2 20 20 20 20 11 23 24
Rate of return 2.02% 3.15% 3.63% 4.37% 0.99% 2.07% 2.16%
EPS 2 37.08 33.53 24.11 42.94 40.82 50.52 43.9
Distribution rate 53.9% 59.6% 83% 46.6% 26.9% 45.5% 54.7%
Net sales 1 117,239 131,088 135,139 137,435 141,144 146,327 151,685
EBITDA 1 8,916 9,460 8,855 10,125 10,444 10,637 10,152
EBIT 1 6,319 6,325 5,517 7,017 7,345 7,490 7,082
Net income 1 3,502 3,172 2,257 3,960 3,740 4,479 3,935
Net Debt 18,308 13,929 13,400 9,072 5,904 - -
Reference price 2 988.00 634.00 551.00 458.00 1,115.00 1,110.00 1,110.00
Nbr of stocks (in thousands) 94,485 94,653 91,903 92,268 90,567 90,551 -
Announcement Date 5/11/22 5/11/23 5/10/24 5/12/25 5/13/26 - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.67x0.46x10x2.55% 133B
13.47x1.74x8.58x0.76% 90.2B
12.72x1.45x8.79x2.67% 27.41B
21.58x2.35x11.87x1.57% 22.96B
29.06x5.35x22.59x2.4% 19.9B
8.11x1.27x5.99x-.--% 17.59B
16.04x1.5x7.67x4.37% 15.5B
15.92x1.83x8.78x0.72% 14.95B
13.91x1.03x5.79x3.29% 12.75B
Average 16.39x 1.89x 10.01x 2.04% 39.35B
Weighted average by Cap. 15.98x 1.42x 9.87x 1.94%

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

  1. Stock Market
  2. Stocks
  3. 6197 Stock
  4. SLSCF Stock
  5. Valuation Solasto Corporation