Company Valuation: Sharp Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 701,805 605,772 539,765 612,939 374,001 421,270 - -
Change - -13.68% -10.9% 13.56% -38.98% 12.64% - -
Enterprise Value (EV) 1 1,041,014 1,050,338 786,522 854,980 568,396 702,389 629,757 583,786
Change - 0.9% -25.12% 8.7% -33.52% 23.57% -10.34% -7.3%
P/E 9.48x -2.29x -3.6x 17x 7.89x 14.5x 11.6x 10.9x
PBR 1.54x 2.91x 3.79x 4x 1.34x 1.5x 1.37x 1.17x
PEG - 0x 0.1x -0x 0.3x -0.4x 0.5x 1.77x
Capitalization / Revenue 0.28x 0.24x 0.23x 0.28x 0.2x 0.24x 0.25x 0.25x
EV / Revenue 0.42x 0.41x 0.34x 0.4x 0.3x 0.4x 0.37x 0.35x
EV / EBITDA 6.63x 16.4x 17.1x 11.3x 6.68x 9.86x 7.45x 6.61x
EV / EBIT 12.3x -40.8x -38.7x 31.3x 11.7x 17.7x 12.2x 10.8x
EV / FCF 23.8x 18.9x 6.92x -8.12x -7.91x 9.39x 15x 21.5x
FCF Yield 4.2% 5.3% 14.4% -12.3% -12.6% 10.6% 6.65% 4.66%
Dividend per Share 2 40 - - - - - 5 10
Rate of return 3.48% - - - - - 0.77% 1.54%
EPS 2 121.1 -407.3 -231 55.59 73.05 44.79 56.11 59.57
Distribution rate 33% - - - - - 8.91% 16.8%
Net sales 1 2,495,588 2,548,117 2,321,921 2,160,146 1,892,811 1,776,462 1,680,870 1,660,250
EBITDA 1 157,113 64,080 45,872 75,797 85,127 71,248 84,524 88,333
EBIT 1 84,716 -25,719 -20,343 27,338 48,565 39,745 51,766 54,250
Net income 1 73,991 -260,840 -149,980 36,095 47,434 29,081 36,435 38,677
Net Debt 1 339,209 444,566 246,757 242,041 194,395 281,119 208,487 162,516
Reference price 2 1,149.00 933.00 831.30 944.00 576.00 648.80 648.80 648.80
Nbr of stocks (in thousands) 610,797 649,274 649,302 649,300 649,307 649,306 - -
Announcement Date 11/05/22 11/05/23 14/05/24 12/05/25 12/05/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.21x1.58x7.7x0.91% 141B
20.67x1.32x9.9x1.36% 63.87B
16.18x0.38x4.48x0.78% 24.1B
26.36x - - - 5.43B
28.84x - - 1.89% 3.26B
17.32x1.32x8.16x2.73% 3.06B
15.1x0.41x10.11x-.--% 2.82B
38.78x - - 0.78% 2.81B
Average 22.56x 1.00x 8.07x 1.21% 30.85B
Weighted average by Cap. 18.58x 1.37x 8.00x 1.04%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!