Company Valuation: Sharp Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 701,805 605,772 539,765 612,939 374,001 350,626 - -
Change - -13.68% -10.9% 13.56% -38.98% -6.25% - -
Enterprise Value (EV) 1 1,041,014 1,050,338 786,522 854,980 568,396 631,744 559,113 513,142
Change - 0.9% -25.12% 8.7% -33.52% 11.15% -11.5% -8.22%
P/E 9.48x -2.29x -3.6x 17x 7.89x 12.9x 10x 9.63x
PBR 1.54x 2.91x 3.79x 4x 1.34x 1.22x 1.09x 0.93x
PEG - 0x 0.1x -0x 0.3x -0.3x 0.4x 2.25x
Capitalization / Revenue 0.28x 0.24x 0.23x 0.28x 0.2x 0.2x 0.21x 0.21x
EV / Revenue 0.42x 0.41x 0.34x 0.4x 0.3x 0.36x 0.34x 0.31x
EV / EBITDA 6.63x 16.4x 17.1x 11.3x 6.68x 8.87x 6.61x 5.81x
EV / EBIT 12.3x -40.8x -38.7x 31.3x 11.7x 17.1x 11.4x 10.2x
EV / FCF 23.8x 18.9x 6.92x -8.12x -7.91x 11.9x 13.4x 21.8x
FCF Yield 4.2% 5.3% 14.4% -12.3% -12.6% 8.39% 7.44% 4.58%
Dividend per Share 2 40 - - - - - 6.667 10
Rate of return 3.48% - - - - - 1.23% 1.85%
EPS 2 121.1 -407.3 -231 55.59 73.05 41.95 53.8 56.1
Distribution rate 33% - - - - - 12.4% 17.8%
Net sales 1 2,495,588 2,548,117 2,321,921 2,160,146 1,892,811 1,766,462 1,660,204 1,632,750
EBITDA 1 157,113 64,080 45,872 75,797 85,127 71,248 84,524 88,333
EBIT 1 84,716 -25,719 -20,343 27,338 48,565 36,912 49,099 50,250
Net income 1 73,991 -260,840 -149,980 36,095 47,434 27,248 34,935 36,427
Net Debt 1 339,209 444,566 246,757 242,041 194,395 281,119 208,487 162,516
Reference price 2 1,149.00 933.00 831.30 944.00 576.00 540.00 540.00 540.00
Nbr of stocks (in thousands) 610,797 649,274 649,302 649,300 649,307 649,306 - -
Announcement Date 5/11/22 A 5/11/23 A 5/14/24 A 5/12/25 A 5/12/26 A - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18x1.67x8.2x0.87% 148B
16.72x1.13x8.33x1.71% 55.33B
32.42x9.45x18.78x1.57% 22.04B
12.82x0.31x3.73x0.89% 19.27B
66.4x1.01x35.47x0.09% 7.96B
225.29x2.71x231.43x0.05% 5.88B
28.06x13.44x22.41x - 5.62B
12.47x0.53x7.8x4.02% 5.18B
11.81x0.2x5.07x4.32% 4.81B
Average 47.11x 3.38x 37.91x 1.69% 30.41B
Weighted average by Cap. 24.39x 2.29x 14.58x 1.19%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Sharp Corporation

Historical PBR trend

Valuation ratios - PBR - Sharp Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Sharp Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Sharp Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - Sharp Corporation