Company Valuation: Star Asia Investment Corporation

Data adjusted to current consolidation scope
Fiscal Period: July 2022 2023 2024 2025 2027
Market Cap 1 106,469 110,497 134,730 157,727 146,442
Change - 3.78% 21.93% 17.07% -
Enterprise Value (EV) 106,469 110,497 134,730 157,727 146,442
Change - 3.78% 21.93% 17.07% -
P/E 20.9x 19.9x 18.2x 18x -
PBR 1.11x 1.07x 1.06x 1.09x 1.02x
PEG - 16.69x 2.26x 3.98x -
Capitalization / Revenue 9,241,109x 8,786,913x 9,035,103x 8,859,139x -
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / EBIT - - - - -
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 2,940 2,967 3,110 3,297 -
Rate of return 4.94% 5.16% 5.48% 5.62% -
EPS 2 2,851 2,885 3,117 3,258 -
Distribution rate 103% 103% 99.8% 101% -
Net sales 11,521 12,575 14,912 17,804 -
EBITDA 7,242 - - - -
EBIT 5,927 6,397 7,917 9,811 -
Net income 4,924 5,342 6,601 8,191 -
Net Debt - - - - -
Reference price 2 59,500.00 57,500.00 56,800.00 58,700.00 54,500.00
Nbr of stocks (in thousands) 1,789 1,922 2,372 2,687 2,687
Announcement Date 3/16/22 3/16/23 3/15/24 3/17/25 -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.78x12.89x15.09x5.68% 15.03B
7.63x13.25x17.11x6.81% 6.04B
11.6x14.15x15.09x5.5% 5.93B
19.95x12.96x14.57x4.83% 5.68B
9.65x14.43x15.42x7.19% 5.57B
7.97x13.41x17.1x6.21% 5.32B
9.07x16.08x19.38x8.84% 5.32B
12.11x11.05x12.66x5.71% 4.86B
Average 12.47x 13.53x 15.80x 6.35% 6.72B
Weighted average by Cap. 14.12x 13.44x 15.70x 6.22%

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. 3468 Stock
  4. SIACF Stock
  5. Valuation Star Asia Investment Corporation