Company Valuation: Sanden Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 9,687 25,295 21,733 22,179 16,495 15,046
Change - 161.12% -14.08% 2.05% -25.63% -8.78%
Enterprise Value (EV) 1 93,735 46,348 58,446 61,555 71,972 78,614
Change - -50.55% 26.1% 5.32% 16.92% 9.23%
P/E 4.23x -1.41x -13.5x -6.6x -21.2x 54.9x
PBR 0.47x 1.1x 0.97x 1.1x 0.73x 0.56x
PEG - 0x 0.1x -0x 0.3x -0x
Capitalization / Revenue 0.05x 0.16x 0.12x 0.12x 0.09x 0.08x
EV / Revenue 0.46x 0.29x 0.33x 0.34x 0.39x 0.41x
EV / EBITDA 14x -2.83x 79.1x -12.3x -139x 13.6x
EV / EBIT -27.6x -2.18x -15.7x -6.16x -11.2x -60.8x
EV / FCF 8.28x 21x -3.46x -16.1x -3.87x -7.13x
FCF Yield 12.1% 4.75% -28.9% -6.21% -25.9% -14%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 82.5 -160.6 -14.47 -30.14 -6.972 2.459
Distribution rate - - - - - -
Net sales 1 204,880 162,568 175,683 179,279 183,848 190,875
EBITDA 1 6,700 -16,381 739 -5,024 -518 5,770
EBIT 1 -3,401 -21,228 -3,723 -9,989 -6,431 -1,292
Net income 1 2,287 -12,523 -1,613 -3,359 -777 274
Net Debt 1 84,048 21,053 36,713 39,376 55,477 63,568
Reference price 2 349.00 227.00 195.00 199.00 148.00 135.00
Nbr of stocks (in thousands) 27,757 111,434 111,451 111,450 111,450 111,450
Announcement Date 29/07/20 30/03/22 30/03/23 28/03/24 28/03/25 27/03/26
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.51x1.27x9.64x1.99% 42.19B
16.07x0.7x5.14x3.62% 34.62B
10.59x0.65x8.3x1.4% 32.13B
12.32x0.59x5.11x3.78% 30.58B
15.04x2.73x9.41x4.05% 21.14B
10.62x0.51x4.97x2.92% 18.01B
31.09x1.22x12.98x0.59% 18.43B
13.26x1.36x7.02x4.12% 16.21B
47.16x5.16x36.03x0.77% 14.78B
Average 19.41x 1.58x 10.95x 2.58% 25.34B
Weighted average by Cap. 17.75x 1.33x 9.56x 2.62%

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. 6444 Stock
  4. SOE1 Stock
  5. Valuation Sanden Corporation