Valuation SKY Perfect JSAT Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 09:30:00 13/07/2026 +03			5-day change	1st Jan Change
2,487.00 ^JPY	-1.70%		-6.64%	+24.72%

07-03	Sky Perfect JSAT's Profit Soars on Space Boom
07-02	SKY Perfect JSAT Logs Net Subscriber Decline in June	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	120,184	150,174	299,967	332,379	819,991	717,103	-	-
Change	-	24.95%	99.75%	10.81%	146.7%	-12.55%	-	-
Enterprise Value (EV) ¹	119,621	115,813	251,455	273,015	774,554	701,754	745,803	752,160
Change	-	-3.18%	117.12%	8.57%	183.7%	-9.4%	6.28%	0.85%
P/E	8.36x	9.5x	17.2x	17.4x	35.2x	26.1x	24.7x	22.2x
PBR	0.5x	0.59x	1.11x	1.18x	2.7x	2.26x	2.16x	2.05x
PEG	-	0.96x	1.3x	1.87x	1.6x	1.5x	4.27x	2x
Capitalization / Revenue	1x	1.24x	2.46x	2.69x	6.43x	5.25x	5x	4.63x
EV / Revenue	1x	0.96x	2.06x	2.21x	6.07x	5.14x	5.2x	4.86x
EV / EBITDA	2.85x	2.66x	5.38x	5.96x	15.3x	12.6x	11.7x	9.6x
EV / EBIT	6.34x	5.19x	9.47x	9.93x	22x	17.7x	17.8x	16.1x
EV / FCF	4.16x	2.83x	9.68x	15.2x	-34x	-136x	-23.1x	31.8x
FCF Yield	24.1%	35.3%	10.3%	6.59%	-2.94%	-0.73%	-4.33%	3.14%
Dividend per Share ²	18	20	21	27	42	48.43	51.71	57
Rate of return	4.35%	3.87%	1.98%	2.3%	1.45%	1.91%	2.04%	2.25%
EPS ²	49.52	54.44	61.69	67.43	82.25	96.85	102.4	113.8
Distribution rate	36.3%	36.7%	34%	40%	51.1%	50%	50.5%	50.1%
Net sales ¹	119,632	121,139	121,872	123,721	127,584	136,589	143,421	154,769
EBITDA ¹	41,900	43,556	46,776	45,771	50,736	55,900	63,600	78,367
EBIT ¹	18,862	22,324	26,545	27,488	35,273	39,616	41,799	46,586
Net income ¹	14,579	15,810	17,739	19,106	23,311	27,446	29,037	32,261
Net Debt ¹	-563	-34,361	-48,512	-59,364	-45,437	-15,348	28,700	35,058
Reference price ²	414.00	517.00	1,059.00	1,173.00	2,893.00	2,530.00	2,530.00	2,530.00
Nbr of stocks (in thousands)	290,300	290,471	283,255	283,358	283,440	283,440	-	-
Announcement Date	4/28/22 A	4/28/23 A	4/26/24 A	4/25/25 A	4/28/26 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.($)
SKY PERFECT JSAT CORPORATION	26.12x	5.14x	12.55x	1.91%	4.44B
COMCAST CORPORATION	8.08x	1.37x	4.98x	5.63%	84.2B
ECHOSTAR CORPORATION	56.14x	3.54x	22.69x	-.--%	27.82B
AST SPACEMOBILE, INC.	-48.71x	139.35x	-89.92x	-.--%	21.9B
GLOBALSTAR, INC.	-210.76x	33.48x	67.13x	-.--%	10.31B
IRIDIUM COMMUNICATIONS INC.	45.44x	7.62x	13.91x	1.24%	5.3B
SES S.A.	-21.27x	2.64x	6.12x	6.51%	3.67B
EUTELSAT COMMUNICATIONS	-8.11x	3.64x	6.94x	-.--%	3.17B
HAWKEYE 360, INC.	-103.9x	6.89x	41.11x	-	1.96B
Average	-28.55x	22.63x	9.50x	1.91%	18.09B
Weighted average by Cap.	-5.83x	22.79x	0.17x	3.19%