Valuation West Holdings Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-24 EDT			5-day change	1st Jan Change
2,188.00 ^JPY	-2.02%		-2.32%	+43.19%

08-30	E-dash Co., Ltd announced that it has received ¥3.342 billion in funding from Chuden Kankyo Technos Co. Ltd, JA Mitsui Strategic Partners Co., Ltd., Mitsui & Co., Ltd., Shinkin Capital Co., Ltd., West Holdings Corporation	CI
25-10-06	Japan's conventional solar stocks tumble after Takaichi victory	RE

Data adjusted to current consolidation scope

Fiscal Period: August	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	199,558	180,359	115,111	107,518	64,248	88,559	-	-
Change	-	-9.62%	-36.18%	-6.6%	-40.24%	37.84%	-	-
Enterprise Value (EV) ¹	217,395	211,877	147,215	155,177	122,805	144,869	131,991	138,884
Change	-	-2.54%	-30.52%	5.41%	-20.86%	17.97%	-8.89%	5.22%
P/E	30.7x	42.4x	19.1x	16.2x	12x	11.6x	10.2x	9.16x
PBR	7.88x	6.55x	3.67x	3.24x	1.77x	2.2x	1.87x	1.71x
PEG	-	-1.2x	0.5x	1.2x	-0.6x	0.3x	0.8x	0.8x
Capitalization / Revenue	2.94x	2.69x	2.63x	2.13x	1.36x	1.57x	1.36x	1.24x
EV / Revenue	3.2x	3.15x	3.37x	3.08x	2.6x	2.57x	2.03x	1.95x
EV / EBITDA	18.7x	23x	13.8x	12.2x	10.9x	10.5x	7.77x	7.72x
EV / EBIT	21.4x	27.3x	17.3x	14.6x	14.2x	11.6x	9.28x	8.88x
EV / FCF	199x	-22.2x	54.3x	-15.6x	-317x	-	-132x	27.8x
FCF Yield	0.5%	-4.5%	1.84%	-6.4%	-0.32%	-	-0.76%	3.6%
Dividend per Share ²	50	55	55	65	65	70	76.67	83.33
Rate of return	1.02%	1.24%	1.94%	2.4%	4.01%	3.13%	3.43%	3.73%
EPS ²	159.7	104.7	148	167.5	135.1	192.8	218.7	243.8
Distribution rate	31.3%	52.5%	37.2%	38.8%	48.1%	36.3%	35.1%	34.2%
Net sales ¹	67,938	67,169	43,734	50,390	47,250	56,296	65,138	71,258
EBITDA ¹	11,596	9,202	10,667	12,690	11,222	13,850	16,977	18,000
EBIT ¹	10,148	7,770	8,499	10,597	8,646	12,480	14,228	15,646
Net income ¹	6,495	4,257	6,016	6,757	5,357	7,647	8,674	9,668
Net Debt ¹	17,837	31,518	32,104	47,659	58,557	56,311	43,433	50,325
Reference price ²	4,905.00	4,435.00	2,831.00	2,711.00	1,620.00	2,233.00	2,233.00	2,233.00
Nbr of stocks (in thousands)	40,685	40,667	40,661	39,660	39,659	39,659	-	-
Announcement Date	10/15/21	10/14/22	10/13/23	10/15/24	10/15/25	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WEST HOLDINGS CORPORATION	11.58x	2.57x	10.46x	3.13%	559M
CADELER A/S	8.31x	4.22x	8.2x	1.78%	2.39B
FRIEDRICH VORWERK GROUP SE	11.9x	1.33x	5.17x	1.97%	1.5B
THYSSENKRUPP NUCERA AG & CO. KGAA	-14.09x	0.91x	-5.85x	-.--%	1.19B
MN HOLDINGS	27.31x	2.63x	16.77x	0.04%	633M
Average	9.00x	2.33x	6.95x	1.38%	1.26B
Weighted average by Cap.	7.11x	2.59x	5.87x	1.43%