Valuation Sakae Electronics Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 02/11/2026 +03			5-day change	1st Jan Change
635.00 ^JPY	+1.28%		+0.16%	+27.51%

12/05/23

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	2,661	2,382	2,671	2,544	2,291	2,412
Change	-	-10.5%	12.15%	-4.75%	-9.98%	5.32%
Enterprise Value (EV) ¹	2,215	1,747	1,677	1,443	1,635	1,822
Change	-	-21.14%	-3.98%	-13.95%	13.24%	11.5%
P/E	22.9x	4.49x	4.1x	11.1x	61.9x	21.3x
PBR	0.89x	0.68x	0.65x	0.56x	0.51x	0.5x
PEG	-	0x	0.2x	-0.2x	-0.7x	0x
Capitalization / Revenue	0.47x	0.26x	0.25x	0.3x	0.36x	0.33x
EV / Revenue	0.39x	0.19x	0.15x	0.17x	0.25x	0.25x
EV / EBITDA	15.1x	2.43x	1.84x	4.17x	17.8x	11.5x
EV / EBIT	18x	2.54x	1.9x	4.52x	25.5x	13.1x
EV / FCF	14.2x	12.2x	5.43x	8.97x	-3.92x	-49.9x
FCF Yield	7.05%	8.18%	18.4%	11.1%	-25.5%	-2%
Dividend per Share ²	7	7	12	10	10	11
Rate of return	1.34%	1.49%	2.28%	2%	2.22%	2.32%
EPS ²	22.84	104.6	128.2	45.29	7.285	22.25
Distribution rate	30.6%	6.7%	9.36%	22.1%	137%	49.4%
Net sales ¹	5,623	9,007	10,839	8,366	6,428	7,330
EBITDA ¹	147	718	911	346	92	158
EBIT ¹	123	688	882	319	64	139
Net income ¹	116	531	651	230	37	113
Net Debt ¹	-446	-635	-994	-1,101	-656	-590
Reference price ²	524.00	469.00	526.00	501.00	451.00	475.00
Nbr of stocks (in thousands)	5,079	5,079	5,079	5,079	5,079	5,079
Announcement Date	6/30/21 A	6/30/22 A	6/30/23 A	6/28/24 A	6/30/25 A	6/25/26 A

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.($)
SAKAE ELECTRONICS CORPORATION	-	-	-	-	20.43M
SIEMENS AG	24.85x	2.95x	16.13x	2.07%	233B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.47x	1.37x	6.45x	4.06%	168B
SCHNEIDER ELECTRIC SE	25.07x	3.25x	14.87x	1.94%	152B
EATON CORPORATION PLC	32.6x	4.86x	20.42x	1.21%	142B
DELTA ELECTRONICS, INC.	35.8x	4.5x	20.94x	1.25%	108B
EMERSON ELECTRIC CO.	33.84x	5.45x	18.96x	1.33%	92.57B
JOHNSON CONTROLS INTERNATIONAL PLC	30.68x	3.82x	20.51x	1.11%	88.74B
TRANE TECHNOLOGIES PLC	27.31x	3.86x	19.29x	1.06%	90.48B
VERTIV HOLDINGS CO.	35.35x	5.82x	23.2x	0.11%	86.35B
Average	28.66x	3.99x	17.86x	1.57%	116.08B
Weighted average by Cap.	27.19x	3.69x	16.87x	1.8%