Valuation SKY Perfect JSAT Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 29/10/2026 +03			5-day change	1st Jan Change
1,851.00 ^JPY	-2.42%		-0.80%	-7.17%

08-05	SKY Perfect JSAT Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
07-24	Sky Perfect JSAT Expects Higher Demand for Satellite Imagery Services from Southeast Asia	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	537,685	-	-
Change	-	24.95%	99.75%	10.81%	146.7%	-34.43%	-	-
Enterprise Value (EV) ¹	119,621	115,813	251,455	273,015	774,554	523,637	568,567	585,765
Change	-	-3.18%	117.12%	8.57%	183.7%	-32.4%	8.58%	3.02%
P/E	8.36x	9.5x	17.2x	17.4x	35.2x	19.1x	18.6x	16.8x
PBR	0.5x	0.59x	1.11x	1.18x	2.7x	1.69x	1.61x	1.54x
PEG	-	0.96x	1.3x	1.87x	1.6x	0.9x	6.72x	1.6x
Capitalization / Revenue	1x	1.24x	2.46x	2.69x	6.43x	3.93x	3.75x	3.48x
EV / Revenue	1x	0.96x	2.06x	2.21x	6.07x	3.83x	3.97x	3.8x
EV / EBITDA	2.85x	2.66x	5.38x	5.96x	15.3x	9.24x	9.04x	7.76x
EV / EBIT	6.34x	5.19x	9.47x	9.93x	22x	13x	13.6x	12.9x
EV / FCF	4.16x	2.83x	9.68x	15.2x	-34x	-128x	-18x	27.1x
FCF Yield	24.1%	35.3%	10.3%	6.59%	-2.94%	-0.78%	-5.55%	3.69%
Dividend per Share ²	18	20	21	27	42	48.25	51.36	55.65
Rate of return	4.35%	3.87%	1.98%	2.3%	1.45%	2.54%	2.71%	2.93%
EPS ²	49.52	54.44	61.69	67.43	82.25	99.48	102.2	113.1
Distribution rate	36.3%	36.7%	34%	40%	51.1%	48.5%	50.2%	49.2%
Net sales ¹	119,632	121,139	121,872	123,721	127,584	136,711	143,349	154,335
EBITDA ¹	41,900	43,556	46,776	45,771	50,736	56,695	62,895	75,495
EBIT ¹	18,862	22,324	26,545	27,488	35,273	40,412	41,781	45,276
Net income ¹	14,579	15,810	17,739	19,106	23,311	28,189	28,973	31,210
Net Debt ¹	-563	-34,361	-48,512	-59,364	-45,437	-14,048	30,882	48,079
Reference price ²	414.00	517.00	1,059.00	1,173.00	2,893.00	1,897.00	1,897.00	1,897.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SKY PERFECT JSAT CORPORATION	19.07x	3.83x	9.24x	2.54%	3.4B
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	568.9x	39.98x	79.8x	-	1,972B
SOFTBANK GROUP CORP.	35.41x	5.57x	23.12x	0.23%	169B
T-MOBILE US, INC.	13.52x	2.56x	6.46x	2.8%	159B
AT&T INC.	10.33x	2.21x	5.95x	5.36%	139B
BHARTI AIRTEL LIMITED	30.38x	5.51x	9.66x	1.71%	128B
COMCAST CORPORATION	7.33x	1.31x	4.75x	6.15%	76.6B
SOFTBANK CORP.	18.2x	2.11x	8.01x	3.83%	69.93B
KDDI CORPORATION	13.99x	2.31x	7.55x	3%	67.39B
VODAFONE GROUP PLC	13.11x	1.41x	4.78x	3.47%	36B
Average	73.02x	6.68x	15.93x	3.23%	282.03B
Weighted average by Cap.	403.80x	28.96x	58.87x	2.98%