|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,760.00 JPY | -0.25% |
|
-1.87% | -11.20% |
| 06-12 | Japanese Shares Close Higher After Trump Signals at End of Iran War | MT |
| 06-12 | Japan Fair Trade Commission Investigates Haseko Subsidiary | MT |
Company Valuation: HASEKO Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 386,428 | 422,938 | 517,193 | 536,532 | 763,676 | 730,416 | - | - |
| Change | - | 9.45% | 22.29% | 3.74% | 42.34% | -4.36% | - | - |
| Enterprise Value (EV) 1 | 430,802 | 603,181 | 645,809 | 720,556 | 896,948 | 932,053 | 970,455 | 991,569 |
| Change | - | 40.01% | 7.07% | 11.57% | 24.48% | 3.91% | 4.12% | 2.18% |
| P/E | 7.09x | 7.12x | 9.23x | 15.6x | 14.1x | 10.7x | 9.62x | 9.1x |
| PBR | 0.93x | 0.92x | 1.01x | 1.01x | 1.36x | 1.21x | 1.13x | 1.06x |
| PEG | - | 0.79x | -1.87x | -0.4x | 0.2x | 0.4x | 0.8x | 1.59x |
| Capitalization / Revenue | 0.42x | 0.41x | 0.47x | 0.46x | 0.6x | 0.53x | 0.51x | 0.49x |
| EV / Revenue | 0.47x | 0.59x | 0.59x | 0.61x | 0.7x | 0.68x | 0.67x | 0.67x |
| EV / EBITDA | 4.85x | 6.25x | 6.91x | 7.76x | 8.3x | 7.78x | 7.35x | 7.14x |
| EV / EBIT | 5.21x | 6.69x | 7.53x | 8.51x | 9.08x | 8.33x | 7.89x | 7.62x |
| EV / FCF | 12.7x | -5.62x | 8.59x | -25.2x | 8.61x | 39.3x | 17.6x | 21.5x |
| FCF Yield | 7.86% | -17.8% | 11.6% | -3.96% | 11.6% | 2.55% | 5.69% | 4.65% |
| Dividend per Share 2 | 80 | 80 | 85 | 85 | 95 | 102.1 | 113.8 | 122.4 |
| Rate of return | 5.69% | 5.2% | 4.48% | 4.33% | 3.29% | 3.7% | 4.12% | 4.43% |
| EPS 2 | 198.3 | 216.1 | 205.4 | 126.2 | 204.5 | 257 | 286.9 | 303.4 |
| Distribution rate | 40.3% | 37% | 41.4% | 67.4% | 46.4% | 39.7% | 39.7% | 40.3% |
| Net sales 1 | 909,708 | 1,027,277 | 1,094,421 | 1,177,353 | 1,273,136 | 1,376,262 | 1,442,661 | 1,483,812 |
| EBITDA 1 | 88,800 | 96,544 | 93,396 | 92,903 | 108,011 | 119,814 | 131,962 | 138,930 |
| EBIT 1 | 82,702 | 90,162 | 85,747 | 84,701 | 98,743 | 111,896 | 123,070 | 130,150 |
| Net income 1 | 54,490 | 59,326 | 56,038 | 34,450 | 54,839 | 67,943 | 75,700 | 79,900 |
| Net Debt 1 | 44,374 | 180,243 | 128,616 | 184,024 | 133,272 | 201,638 | 240,040 | 261,153 |
| Reference price 2 | 1,407.00 | 1,539.00 | 1,896.00 | 1,965.00 | 2,885.50 | 2,760.00 | 2,760.00 | 2,760.00 |
| Nbr of stocks (in thousands) | 274,647 | 274,813 | 272,781 | 273,044 | 264,660 | 264,643 | - | - |
| Announcement Date | 5/12/22 A | 5/11/23 A | 5/10/24 A | 5/14/25 A | 5/15/26 A | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.74x | 0.68x | 7.78x | 3.7% | 4.46B | |
| 11.29x | 1.2x | 8.84x | 9.66% | 1.37B | |
| 7.21x | 1.66x | 7.07x | 3.59% | 803M | |
| Average | 9.74x | 1.18x | 7.90x | 5.65% | 2.21B | |
| Weighted average by Cap. | 10.42x | 0.90x | 7.91x | 4.92% |
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
- 1808 Stock
- Valuation HASEKO Corporation
Select your edition
All financial news and data tailored to specific country editions
