Company Valuation: SPK Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 12,974 13,406 17,383 20,777 20,957 25,464
Change - 3.33% 29.66% 19.53% 0.87% 21.5%
Enterprise Value (EV) 1 8,023 9,548 14,125 18,141 20,673 24,195
Change - 19% 47.93% 28.43% 13.96% 17.03%
P/E 9.38x 8.25x 8.44x 8.69x 8.38x 4.73x
PBR 0.69x 0.66x 0.78x 0.85x 0.78x 0.87x
PEG - 0.5x 0.3x 0.5x 2.05x 0x
Capitalization / Revenue 0.31x 0.28x 0.32x 0.33x 0.3x 0.34x
EV / Revenue 0.19x 0.2x 0.26x 0.29x 0.3x 0.32x
EV / EBITDA 3.5x 4.06x 4.47x 4.87x 5.12x 5.35x
EV / EBIT 3.93x 4.69x 5.19x 5.77x 6.24x 6.74x
EV / FCF 4.82x -18.1x -34x -58.9x -15.8x 15.3x
FCF Yield 20.8% -5.52% -2.94% -1.7% -6.31% 6.52%
Dividend per Share 2 18.5 20 22 25 30 -
Rate of return 2.86% 3% 2.54% 2.42% 2.89% -
EPS 2 68.86 80.91 102.5 119.1 124 266.7
Distribution rate 26.9% 24.7% 21.5% 21% 24.2% -
Net sales 1 41,902 47,686 54,695 63,302 68,720 75,246
EBITDA 1 2,295 2,350 3,158 3,726 4,040 4,522
EBIT 1 2,044 2,035 2,720 3,145 3,311 3,588
Net income 1 1,383 1,625 2,059 2,392 2,497 2,692
Net Debt 1 -4,951 -3,858 -3,258 -2,636 -284 -1,269
Reference price 2 646.00 667.50 865.50 1,034.50 1,038.50 1,261.00
Nbr of stocks (in thousands) 20,084 20,084 20,084 20,084 20,180 20,193
Announcement Date 6/22/21 6/22/22 6/22/23 6/26/24 6/25/25 6/18/26
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 163M
18.26x0.8x9.56x3.61% 16.16B
11.6x0.71x6.65x - 6.66B
9.2x0.35x4.75x4.54% 3.62B
12.34x0.6x8.39x0.18% 3B
29.87x3.55x18.05x2.4% 968M
12.93x - - - 917M
11.72x - - 3.1% 691M
13.78x1.08x6.77x2.48% 307M
Average 14.96x 1.18x 9.03x 2.72% 3.61B
Weighted average by Cap. 15.33x 0.80x 8.49x 3.25%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 7466 Stock
  4. Valuation SPK Corporation