Valuation Stanley Electric Co., Ltd.

Equities

Market Closed - Japan Exchange Other stock markets 02:00:00 2024-09-19 EDT			5-day change	1st Jan Change
2,741.50 ^JPY	+0.15%		-2.19%	+3.34%

09-04	Stanley Electric's Profit Soars 148% in Fiscal Q1	MT
09-04	Stanley Electric Co., Ltd. Provides Consolidated Earnings Forecasts for the First Half and Full Year Ending March 31, 2025	CI

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	345,178	528,882	371,741	488,440	451,471	435,219	-	-
Change	-	53.22%	-29.71%	31.39%	-7.57%	-3.6%	-	-
Enterprise Value (EV) ¹	221,811	400,408	230,987	329,200	267,108	277,077	301,142	306,401
Change	-	80.52%	-42.31%	42.52%	-18.86%	3.73%	8.69%	1.75%
P/E ratio	18.7x	23.1x	17.4x	18.1x	17.3x	12.8x	10.6x	9.12x
PBR	0.96x	1.33x	0.86x	1.02x	0.86x	0.78x	0.74x	0.7x
PEG	-	0.9x	-2.87x	0.8x	312.02x	0.4x	0.5x	0.6x
Capitalization / Revenue	0.88x	1.47x	0.97x	1.12x	0.96x	0.85x	0.79x	0.75x
EV / Revenue	0.57x	1.11x	0.6x	0.75x	0.57x	0.54x	0.55x	0.53x
EV / EBITDA	3.93x	5.78x	3.61x	4.3x	3.67x	2.92x	2.86x	2.7x
EV / EBIT	8.93x	11.2x	8.33x	9.43x	7.45x	5.33x	5.09x	4.69x
EV / FCF	10x	26x	13.9x	16.6x	7.63x	19.8x	17x	9.45x
FCF Yield	9.97%	3.85%	7.2%	6.03%	13.1%	5.05%	5.89%	10.6%
Dividend per Share ²	45	45	50	50	55	65	78.62	89.14
Rate of return	2.11%	1.37%	2.15%	1.71%	1.95%	2.37%	2.87%	3.26%
EPS ²	114.2	142.4	133.8	162.3	162.4	213.8	259.5	300.1
Distribution rate	39.4%	31.6%	37.4%	30.8%	33.9%	30.4%	30.3%	29.7%
Net sales ¹	391,622	359,710	382,561	437,790	472,397	514,138	550,450	578,660
EBITDA ¹	56,457	69,328	64,060	76,539	72,878	94,812	105,210	113,622
EBIT ¹	24,833	35,903	27,743	34,926	35,834	51,955	59,166	65,341
Net income ¹	18,550	22,918	21,445	26,496	26,497	34,775	38,950	43,319
Net Debt ¹	-123,367	-128,474	-140,754	-159,240	-184,363	-158,142	-134,077	-128,818
Reference price ²	2,132.00	3,295.00	2,324.00	2,931.00	2,815.00	2,737.50	2,737.50	2,737.50
Nbr of stocks (in thousands)	161,903	160,510	159,957	166,646	160,380	158,984	-	-
Announcement Date	20-04-27	21-04-26	22-04-28	23-04-27	24-04-26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
STANLEY ELECTRIC CO., LTD.	12.8x	0.54x	2.92x	+2.37%	3.07B
MINTH GROUP LIMITED	5.97x	0.76x	4.1x	+6.72%	1.95B
ASAHI INDIA GLASS LIMITED	37.7x	-	-	+0.30%	1.96B
HUADA AUTOMOTIVE TECHNOLOGY CORP.,LTD	23.52x	-	-	+2.58%	1.78B
OPMOBILITY SE	6.41x	0.25x	2.75x	+5.57%	1.32B
SAF-HOLLAND SE	7.61x	0.55x	4.29x	+5.62%	811M
MILLER INDUSTRIES, INC.	10.15x	-	-	-	673M
Average	14.88x	0.52x	3.52x	+3.86%	1.65B
Weighted average by Cap.	16.27x	0.55x	3.37x	+3.44%