Company Valuation: Yasunaga Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 15,792 9,930 12,262 7,418 4,915 9,634
Change - -37.12% 23.49% -39.5% -33.75% 96.02%
Enterprise Value (EV) 1 26,043 20,966 22,568 17,272 15,315 22,087
Change - -19.5% 7.65% -23.47% -11.33% 44.22%
P/E -6.11x -8.99x 9.48x 13.3x 6.62x 5.15x
PBR 1.82x 1.21x 1.21x 0.68x 0.43x 0.66x
PEG - 0.2x -0x -0.3x 0.2x 0x
Capitalization / Revenue 0.54x 0.34x 0.37x 0.23x 0.16x 0.28x
EV / Revenue 0.89x 0.72x 0.68x 0.54x 0.49x 0.65x
EV / EBITDA 17.2x 13.1x 7.16x 7.03x 5.72x 5.51x
EV / EBIT -50.4x -38.1x 19.1x 27.3x 20.2x 9.97x
EV / FCF 22.3x -24x -73.2x 11.1x -6.78x -7.86x
FCF Yield 4.48% -4.16% -1.37% 8.98% -14.7% -12.7%
Dividend per Share 2 8 8 14 12 13 23
Rate of return 0.61% 0.96% 1.37% 1.67% 2.73% 2.46%
EPS 2 -215.9 -92.28 108.1 54.15 72.02 181.6
Distribution rate -3.71% -8.67% 13% 22.2% 18.1% 12.7%
Net sales 1 29,278 29,026 33,284 31,946 31,470 33,951
EBITDA 1 1,518 1,605 3,153 2,458 2,679 4,005
EBIT 1 -517 -550 1,183 632 758 2,216
Net income 1 -2,583 -1,104 1,293 607 742 1,871
Net Debt 1 10,251 11,036 10,306 9,854 10,400 12,453
Reference price 2 1,320.00 830.00 1,025.00 720.00 477.00 935.00
Nbr of stocks (in thousands) 11,963 11,963 11,963 10,303 10,303 10,303
Announcement Date 6/28/21 6/29/22 6/28/23 6/27/24 6/25/25 6/24/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 47.79M
17.83x1.92x10.55x1.67% 68.93B
14.28x0.98x7.63x2.69% 32.74B
12x0.57x5.04x3.93% 29.44B
11.6x0.47x3.37x5.29% 25.17B
8.17x0.45x5.78x1.99% 23.06B
16.39x2.77x9.81x3.71% 20.66B
29.52x1.18x12.41x0.62% 17.77B
10.29x0.49x4.84x3.14% 16.73B
20.82x0.86x10.57x3.41% 17.13B
Average 15.65x 1.08x 7.78x 2.94% 25.17B
Weighted average by Cap. 15.59x 1.21x 8.06x 2.77%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Yasunaga Corporation

Historical PBR trend

Valuation ratios - PBR - Yasunaga Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Yasunaga Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Yasunaga Corporation

  1. Stock Market
  2. Stocks
  3. 7271 Stock
  4. Valuation Yasunaga Corporation