Company Valuation: Superbag Company, Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 1,750 1,635 2,037 3,807 3,370 3,327
Change - -6.56% 24.58% 86.89% -11.49% -1.27%
Enterprise Value (EV) 1 4,907 3,505 3,815 4,999 3,679 4,351
Change - -28.57% 8.84% 31.04% -26.41% 18.27%
P/E -4.57x -2.55x 4.31x 4.5x 3.45x 4.16x
PBR 0.6x 0.67x 0.69x 0.92x 0.71x 0.6x
PEG - -0x -0x 0.1x 0.2x -0.2x
Capitalization / Revenue 0.07x 0.07x 0.08x 0.14x 0.12x 0.12x
EV / Revenue 0.19x 0.14x 0.15x 0.19x 0.13x 0.15x
EV / EBITDA 26x -21.1x 5.47x 3.91x 3.14x 4.17x
EV / EBIT -35.8x -7.11x 8.44x 4.83x 4.07x 5.73x
EV / FCF -17.4x 3.15x -19.5x 13.3x 9.43x -4.46x
FCF Yield -5.75% 31.7% -5.12% 7.52% 10.6% -22.4%
Dividend per Share 2 - - - 90 90 110
Rate of return - - - 3.5% 3.96% 4.91%
EPS 2 -250.6 -420.1 309.5 570.8 658.4 538.9
Distribution rate - - - 15.8% 13.7% 20.4%
Net sales 1 26,253 25,134 25,253 26,837 27,579 28,162
EBITDA 1 189 -166 697 1,280 1,171 1,044
EBIT 1 -137 -493 452 1,035 903 759
Net income 1 -383 -642 473 866 976 800
Net Debt 1 3,157 1,870 1,778 1,192 309 1,024
Reference price 2 1,145.00 1,070.00 1,333.00 2,570.00 2,272.00 2,240.00
Nbr of stocks (in thousands) 1,528 1,528 1,528 1,481 1,483 1,485
Announcement Date 6/29/21 6/29/22 6/29/23 6/27/24 6/26/25 6/25/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 19.92M
25.38x2.52x12x2.19% 22B
24.69x1.06x7.06x4.54% 21.13B
28.17x1.11x8.56x5.21% 18.26B
21.69x2.45x10.04x1.77% 6.77B
-9.6x1.18x7.09x4.39% 4.82B
19.75x2.23x13.71x3.04% 5.03B
-46.22x0.83x8.48x2.1% 4.49B
16.13x1.27x7.92x2.51% 3.59B
13.34x1.01x6.78x4.31% 3.18B
Average 10.37x 1.52x 9.07x 3.34% 8.93B
Weighted average by Cap. 18.90x 1.60x 9.28x 3.58%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Superbag Company, Limited

Historical PBR trend

Valuation ratios - PBR - Superbag Company, Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Superbag Company, Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Superbag Company, Limited

  1. Stock Market
  2. Stocks
  3. 3945 Stock
  4. Valuation Superbag Company, Limited