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 42,259 100,982 100,421 -
Change - -35.72% -15.62% -16.55% 138.96% -0.56% -
Enterprise Value (EV) 111,659 73,939 64,039 51,331 106,886 100,421 100,421
Change - -33.78% -13.39% -19.84% 108.23% -6.05% 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 9.44x 9.89x
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% 5.78% 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 1,109.00 1,109.00
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.($)
16.34x0.45x9.84x2.6% 130B
13.81x1.77x8.72x0.74% 92.52B
12.91x1.47x8.88x2.63% 27.78B
22.16x2.41x12.17x1.5% 23.63B
29.89x5.44x22.99x2.36% 20.29B
8.18x1.28x6.03x-.--% 17.76B
16.08x1.84x8.84x0.71% 15.13B
15.58x1.46x7.48x4.5% 14.9B
13.66x1.03x5.76x3.35% 12.63B
Average 16.51x 1.91x 10.08x 2.04% 39.43B
Weighted average by Cap. 16.03x 1.45x 9.90x 1.93%

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