|
Delayed
Japan Exchange
23:26:06 2026-11-08 EST
|
5-day change | 1st Jan Change | ||
| 453.00 JPY | +2.26% |
|
+10.22% | -11.87% |
| 11-04 | Systena Corporation authorizes a Buyback Plan. | CI |
| 11-04 | Systena Corporation announces an Equity Buyback for 23,800,000 shares, representing 6.65% for ¥10,000 million. | CI |
Company Valuation: Systena Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 166,966 | 112,358 | 105,384 | 129,042 | 147,629 | 158,353 | - | - |
| Change | - | -32.71% | -6.21% | 22.45% | 14.4% | 7.26% | - | - |
| Enterprise Value (EV) | 146,859 | 88,875 | 76,039 | 107,899 | 120,659 | 158,353 | 158,353 | 158,353 |
| Change | - | -39.48% | -14.44% | 41.9% | 11.83% | 31.24% | 0% | 0% |
| P/E | 27.9x | 15.4x | 14.6x | 15.6x | 13x | 14.7x | 13.5x | 12.5x |
| PBR | 5.61x | 3.29x | 2.77x | 3.97x | 3.73x | 3.62x | 3.3x | 3.04x |
| PEG | - | 0.7x | -12.54x | 0.6x | 0.4x | -3.17x | 1.56x | 1.55x |
| Capitalization / Revenue | 2.56x | 1.51x | 1.37x | 1.54x | 1.56x | 1.61x | 1.52x | 1.39x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.61x | 1.52x | 1.39x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 9.31x | 8.4x | 7.55x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 10x | 9.2x | 8.29x |
| EV / FCF | 0x | 0x | 0x | 0x | 0x | 14.1x | 12.7x | 11.6x |
| FCF Yield | 2.99% | 5.01% | 8.34% | 5.94% | 8.67% | 7.1% | 7.87% | 8.61% |
| Dividend per Share 2 | 6 | 8 | 10 | 12 | 14 | 18 | 20 | 22 |
| Rate of return | 1.39% | 2.76% | 3.68% | 3.32% | 3.39% | 4.06% | 4.51% | 4.97% |
| EPS 2 | 15.47 | 18.89 | 18.67 | 23.17 | 31.65 | 30.18 | 32.8 | 35.45 |
| Distribution rate | 38.8% | 42.4% | 53.6% | 51.8% | 44.2% | 59.6% | 61% | 62.1% |
| Net sales 1 | 65,272 | 74,526 | 76,940 | 83,621 | 94,400 | 98,110 | 104,180 | 113,680 |
| EBITDA 1 | 9,535 | 10,322 | 10,289 | 12,527 | 15,819 | 17,010 | 18,860 | 20,980 |
| EBIT 1 | 9,106 | 9,844 | 9,713 | 12,067 | 15,367 | 15,830 | 17,215 | 19,107 |
| Net income 1 | 5,992 | 7,317 | 7,232 | 8,480 | 11,312 | 10,783 | 11,730 | 12,675 |
| Net Debt | -20,107 | -23,483 | -29,345 | -21,143 | -26,970 | - | - | - |
| Reference price 2 | 431.00 | 290.00 | 272.00 | 361.00 | 413.00 | 443.00 | 443.00 | 443.00 |
| Nbr of stocks (in thousands) | 387,393 | 387,441 | 387,441 | 357,456 | 357,456 | 357,456 | - | - |
| Announcement Date | 5/11/22 | 5/11/23 | 5/13/24 | 5/13/25 | 5/13/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.68x | - | - | 4.06% | 1B | |
| 24.51x | 3.97x | 13.82x | 2.76% | 232B | |
| 20.45x | 4.35x | 10.68x | 0.81% | 176B | |
| 17.79x | 2.02x | 10.4x | 2.66% | 154B | |
| -109.61x | 15.02x | 82.57x | -.--% | 97.24B | |
| -463.54x | 32.25x | 130.23x | -.--% | 96.32B | |
| 16.29x | 2.94x | 11.33x | 4.94% | 96.17B | |
| 23.21x | 6.04x | 14.83x | 2.41% | 70.12B | |
| 15.51x | 2.25x | 9.59x | 4.97% | 50.9B | |
| 19.62x | 2.52x | 12.08x | 4.41% | 41.46B | |
| Average | -42.11x | 7.93x | 32.84x | 2.7% | 101.45B | |
| Weighted average by Cap. | -37.94x | 7.39x | 29.97x | 2.24% |
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
- Stock Market
- Stocks
- 2317 Stock
- Valuation Systena Corporation
Select your edition
All financial news and data tailored to specific country editions
