Valuation Solasto Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-19 EDT			5-day change	1st Jan Change
1,109.00 ^JPY	-0.09%		-0.18%	+30.78%

05-27	Solasto Corp - announces board resolution to cancel treasury shares	RE
05-17	Solasto Corporation(TSE:6197) dropped from S&P Global BMI Index	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	134,857	93,351	60,010	50,639	42,259	100,421	-	-
Change	-	-30.78%	-35.72%	-15.62%	-16.55%	137.63%	-	-
Enterprise Value (EV)	147,629	111,659	73,939	64,039	51,331	100,421	100,421	100,421
Change	-	-24.37%	-33.78%	-13.39%	-19.84%	95.64%	0%	0%
P/E	38.1x	26.6x	18.9x	22.9x	10.7x	27.3x	22x	25.3x
PBR	7.3x	4.64x	2.78x	2.48x	1.86x	4.3x	3.81x	3.46x
PEG	-	-23.2x	-1.97x	-0.8x	0.1x	-5.53x	6.67x	-1.9x
Capitalization / Revenue	1.27x	0.8x	0.46x	0.37x	0.31x	0.72x	0.69x	0.66x
EV / Revenue	0x	0x	0x	0x	0x	0.71x	0.69x	0.66x
EV / EBITDA	0x	0x	0x	0x	0x	9.94x	9.44x	9.89x
EV / EBIT	0x	0x	0x	0x	0x	14.4x	13.4x	14.2x
EV / FCF	0x	-0x	0x	0x	0x	18.8x	17.3x	22.9x
FCF Yield	2.16%	-2.06%	11.4%	10.1%	11.2%	5.78%	5.78%	4.36%
Dividend per Share ²	19.5	20	20	20	20	11	23	24
Rate of return	1.37%	2.02%	3.15%	3.63%	4.37%	0.99%	2.07%	2.16%
EPS ²	37.51	37.08	33.53	24.11	42.94	40.82	50.52	43.9
Distribution rate	52%	53.9%	59.6%	83%	46.6%	26.9%	45.5%	54.7%
Net sales ¹	106,182	117,239	131,088	135,139	137,435	141,144	146,327	151,685
EBITDA ¹	8,400	8,916	9,460	8,855	10,125	10,444	10,637	10,152
EBIT ¹	6,062	6,319	6,325	5,517	7,017	7,345	7,490	7,082
Net income ¹	3,538	3,502	3,172	2,257	3,960	3,740	4,479	3,935
Net Debt	12,772	18,308	13,929	13,400	9,072	-	-	-
Reference price ²	1,428.00	988.00	634.00	551.00	458.00	1,109.00	1,109.00	1,109.00
Nbr of stocks (in thousands)	94,438	94,485	94,653	91,903	92,268	90,551	-	-
Announcement Date	5/13/21	5/11/22	5/11/23	5/10/24	5/12/25	5/13/26	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SOLASTO CORPORATION	22.68x	-	-	1.8%	623M
CVS HEALTH CORPORATION	15.74x	0.44x	9.56x	2.7%	125B
HCA HEALTHCARE, INC.	12.42x	1.65x	8.15x	0.83%	83.23B
FRESENIUS SE & CO. KGAA	11.84x	1.38x	8.37x	2.87%	25.59B
QUEST DIAGNOSTICS INCORPORATED	20.24x	2.24x	11.3x	1.65%	21.59B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	29.64x	5.42x	22.73x	2.37%	20.34B
TENET HEALTHCARE CORPORATION	6.85x	1.15x	5.41x	-.--%	14.86B
REDE D'OR SÃO LUIZ S.A.	14.96x	1.41x	7.19x	4.69%	14.38B
DAVITA INC.	14.18x	1.72x	8.23x	0.8%	13.35B
FRESENIUS MEDICAL CARE AG	13.35x	1.02x	5.68x	3.41%	12.54B
Average	16.19x	1.82x	9.63x	2.11%	33.19B
Weighted average by Cap.	15.18x	1.39x	9.54x	2.07%