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.($)
- - - - 112M
26.78x1.75x14.4x1.17% 52.13B
17.73x0.71x5.22x3.29% 34.52B
12.09x0.64x5.36x3.76% 32.33B
10.4x0.64x8.39x1.41% 28.48B
12.51x2.25x7.91x4.68% 18.57B
12.45x1.08x6.23x4.06% 17.13B
10.29x0.48x4.76x3.16% 17.04B
38.39x1.34x14.72x0.57% 16.36B
30.68x2.84x16.9x1% 14.52B
Average 19.03x 1.30x 9.32x 2.57% 23.12B
Weighted average by Cap. 19.00x 1.24x 9.36x 2.47%

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. Valuation Sanden Corporation