Company Valuation: SMK Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 18,240 13,910 15,846 16,712 15,209 18,392
Change - -23.74% 13.92% 5.46% -8.99% 20.93%
Enterprise Value (EV) 1 20,743 17,962 19,693 20,817 20,348 22,931
Change - -13.41% 9.64% 5.7% -2.25% 12.69%
P/E 9.51x 4.73x 11.8x -34.9x -8.07x 329x
PBR 0.66x 0.45x 0.5x 0.52x 0.52x 0.59x
PEG - 0.1x -0.2x 0x -0x -3x
Capitalization / Revenue 0.38x 0.29x 0.29x 0.36x 0.32x 0.38x
EV / Revenue 0.43x 0.37x 0.36x 0.45x 0.42x 0.48x
EV / EBITDA 6.27x 5.28x 4.91x 17.2x 9.56x 7.5x
EV / EBIT 19.4x 25.5x 17.5x -16.7x -92.9x 53.2x
EV / FCF 34x -10.7x -726x -54x 23.2x 36.3x
FCF Yield 2.94% -9.36% -0.14% -1.85% 4.31% 2.75%
Dividend per Share 2 50 70 100 100 100 100
Rate of return 1.76% 3.14% 4.06% 3.82% 4.17% 3.44%
EPS 2 297.9 472.1 209 -74.94 -297.3 8.845
Distribution rate 16.8% 14.8% 47.8% -133% -33.6% 1,131%
Net sales 1 48,560 48,243 54,842 46,522 48,051 48,204
EBITDA 1 3,308 3,401 4,012 1,208 2,128 3,057
EBIT 1 1,071 705 1,128 -1,243 -219 431
Net income 1 1,917 2,992 1,334 -489 -1,884 56
Net Debt 1 2,503 4,052 3,847 4,105 5,139 4,539
Reference price 2 2,834.00 2,231.00 2,462.00 2,619.00 2,400.00 2,906.00
Nbr of stocks (in thousands) 6,436 6,235 6,436 6,381 6,337 6,329
Announcement Date 6/23/21 A 6/22/22 A 6/27/23 A 6/25/24 A 6/23/25 A 6/22/26 A
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 116M
30.24x5.58x16.6x0.68% 185B
13.56x0.29x6.65x3.75% 103B
26.63x10.46x22.27x0.46% 86.73B
21.88x1.25x14.04x0.51% 70.5B
33.61x5.28x17.18x1.11% 69.22B
18.86x3.21x12.18x1.41% 59.91B
56.53x5.49x26.69x0.3% 52.27B
54.71x6.61x28.08x0.02% 43.44B
28x1.83x19.81x-.--% 37.65B
Average 31.56x 4.45x 18.17x 0.91% 70.73B
Weighted average by Cap. 29.24x 4.61x 16.90x 1.08%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 6798 Stock
  4. Valuation SMK Corporation