|
Market Closed -
Japan Exchange
09:30:00 07/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 3,337.00 JPY | +0.18% |
|
+1.58% | +21.63% |
| 09-08 | Japanese shares tread water as investors weigh yen surge, BOJ hike | RE |
| 08-21 | SBI Securities Upgrades Denka to Buy from Neutral; Price Target is 4,400 Yen | MT |
Company Valuation: Denka Company Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 293,345 | 235,838 | 202,215 | 184,201 | 304,374 | 287,651 | - | - |
| Change | - | -19.6% | -14.26% | -8.91% | 65.24% | -5.49% | - | - |
| Enterprise Value (EV) 1 | 410,166 | 385,368 | 341,197 | 364,878 | 490,817 | 500,539 | 502,479 | 502,617 |
| Change | - | -6.05% | -11.46% | 6.94% | 34.52% | 1.98% | 0.39% | 0.03% |
| P/E | 11.3x | 18.5x | 16.9x | -15x | 19.4x | 15.8x | 12.3x | 10.7x |
| PBR | 1.02x | 0.8x | 0.66x | 0.62x | 0.98x | 0.9x | 0.86x | 0.82x |
| PEG | - | -0.4x | -2.64x | 0x | -0x | 1x | 0.4x | 0.7x |
| Capitalization / Revenue | 0.76x | 0.58x | 0.52x | 0.46x | 0.79x | 0.66x | 0.64x | 0.61x |
| EV / Revenue | 1.07x | 0.95x | 0.88x | 0.91x | 1.28x | 1.15x | 1.12x | 1.06x |
| EV / EBITDA | 6.41x | 6.49x | 8.47x | 8.63x | 8.86x | 7.5x | 6.85x | 6.37x |
| EV / EBIT | 10.2x | 11.9x | 25.5x | 25.3x | 18.7x | 14.6x | 12.4x | 11.2x |
| EV / FCF | 70.8x | -19.9x | 24.9x | -8.91x | - | -67.9x | 25.8x | 22.7x |
| FCF Yield | 1.41% | -5.01% | 4.01% | -11.2% | - | -1.47% | 3.87% | 4.4% |
| Dividend per Share 2 | 145 | 100 | 100 | 100 | 100 | 102.5 | 125 | 139.2 |
| Rate of return | 4.26% | 3.66% | 4.26% | 4.68% | 2.83% | 3.07% | 3.75% | 4.17% |
| EPS 2 | 301.7 | 148.1 | 138.6 | -142.7 | 182.1 | 211.3 | 271.7 | 310.7 |
| Distribution rate | 48.1% | 67.5% | 72.1% | -70.1% | 54.9% | 48.5% | 46% | 44.8% |
| Net sales 1 | 384,849 | 407,559 | 389,263 | 400,251 | 384,247 | 434,038 | 449,888 | 472,333 |
| EBITDA 1 | 64,005 | 59,364 | 40,295 | 42,270 | 55,390 | 66,729 | 73,309 | 78,903 |
| EBIT 1 | 40,123 | 32,324 | 13,376 | 14,413 | 26,225 | 34,188 | 40,575 | 44,950 |
| Net income 1 | 26,012 | 12,768 | 11,947 | -12,300 | 15,695 | 18,150 | 23,350 | 26,617 |
| Net Debt 1 | 116,821 | 149,530 | 138,982 | 180,677 | 186,443 | 212,888 | 214,827 | 214,966 |
| Reference price 2 | 3,400.00 | 2,735.00 | 2,346.50 | 2,137.50 | 3,531.00 | 3,337.00 | 3,337.00 | 3,337.00 |
| Nbr of stocks (in thousands) | 86,278 | 86,230 | 86,177 | 86,176 | 86,201 | 86,201 | - | - |
| Announcement Date | 5/11/22 A | 5/11/23 A | 5/10/24 A | 5/13/25 A | 5/13/26 A | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.77x | 1.15x | 7.49x | 3.08% | 1.82B | |
| 29.9x | 6.86x | 17.53x | 1.31% | 226B | |
| 27.35x | 4.25x | 13.68x | 2.13% | 121B | |
| 28.76x | 3.51x | 18x | 1% | 77.51B | |
| 21.26x | 6.85x | 33.88x | 3.2% | 73.09B | |
| 82.93x | 6.23x | 14.48x | 2.57% | 62.57B | |
| 62.84x | 1.29x | 8.5x | 6.33% | 37.28B | |
| 10.99x | 1.17x | 6.34x | 3.02% | 32.17B | |
| 9.04x | 3.03x | 7.11x | 4.67% | 24.36B | |
| 44.14x | 5.65x | 30.05x | 1.29% | 24.12B | |
| Average | 33.30x | 4.00x | 15.71x | 2.86% | 68B | |
| Weighted average by Cap. | 33.90x | 5.18x | 17.39x | 2.22% |
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
- 4061 Stock
- Valuation Denka Company Limited
Select your edition
All financial news and data tailored to specific country editions
