Company Valuation: Star Asia Investment Corporation

Data adjusted to current consolidation scope
Fiscal Period: July 2022 2023 2024 2025 2027 2028
Market Cap 1 106,469 110,497 134,730 157,727 149,666 -
Change - 3.78% 21.93% 17.07% - -
Enterprise Value (EV) 106,469 110,497 134,730 157,727 149,666 149,666
Change - 3.78% 21.93% 17.07% - 0%
P/E 20.9x 19.9x 18.2x 18x 16.6x 16x
PBR 1.11x 1.07x 1.06x 1.09x 1.05x -
PEG - 16.69x 2.26x 3.98x - 3.77x
Capitalization / Revenue 9.24x 8.79x 9.04x 8.86x 7.74x 7.34x
EV / Revenue 0x 0x 0x 0x 7.74x 7.34x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x 0x 0x 13.1x 12.2x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 2,940 2,967 3,110 3,297 3,412 3,554
Rate of return 4.94% 5.16% 5.48% 5.62% 6.13% 6.38%
EPS 2 2,851 2,885 3,117 3,258 3,347 3,489
Distribution rate 103% 103% 99.8% 101% 102% 102%
Net sales 1 11,521 12,575 14,912 17,804 19,327 20,404
EBITDA 7,242 - - - - -
EBIT 1 5,927 6,397 7,917 9,811 11,455 12,230
Net income 1 4,924 5,342 6,601 8,191 8,993 9,376
Net Debt - - - - - -
Reference price 2 59,500.00 57,500.00 56,800.00 58,700.00 55,700.00 55,700.00
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.($)
- - - - 922M
24.01x13.19x15.48x5.3% 15.71B
23.9x14.45x15.92x4.1% 6.74B
14.43x14.75x15.8x5.03% 6.49B
8.57x13.56x17.59x6.46% 6.45B
9.44x16.72x20.2x8.15% 5.85B
10.46x14.61x15.68x7.02% 5.79B
8.51x13.64x17.57x5.94% 5.68B
11.64x11.24x12.8x5.6% 4.69B
Average 13.87x 14.02x 16.38x 5.95% 6.48B
Weighted average by Cap. 15.78x 13.94x 16.29x 5.81%

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. Valuation Star Asia Investment Corporation