Company Valuation: Shibaura Mechatronics Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 38,082 71,172 84,274 92,333 259,277 314,739 - -
Change - 86.89% 18.41% 9.56% 180.81% 21.39% - -
Enterprise Value (EV) 21,967 52,783 65,821 72,591 246,587 314,739 314,739 314,739
Change - 140.29% 24.7% 10.29% 239.7% 27.64% 0% 0%
P/E 12.8x 7.74x 9.62x 8.94x 23.2x 23.4x 16.3x 17.7x
PBR 1.55x 2.16x 2.17x 1.95x 4.66x 4.45x 3.52x -
PEG - 0x -2.43x 0.5x 2.87x 1.2x 0.4x -2.31x
Capitalization / Revenue 0.77x 1.17x 1.25x 1.14x 2.95x 3x 2.56x 2.52x
EV / Revenue 0x 0x 0x 0x 0x 3x 2.56x 2.52x
EV / EBITDA 0x 0x - 0x 0x 11.2x 8.11x -
EV / EBIT 0x 0x 0x 0x 0x 17x 12x 12.6x
EV / FCF 0x 0x 0x 0x -0x 32.5x 20.4x -
FCF Yield 20.5% 2.58% 0.78% 4.41% -1.01% 3.07% 4.89% -
Dividend per Share 2 15.33 37.33 40 55.6 60 74 122.5 -
Rate of return 2.67% 3.48% 3.12% 3.95% 1.52% 1.54% 2.55% -
EPS 2 45.03 138.8 133.3 157.6 170.3 204.8 293.6 271.1
Distribution rate 34.1% 26.9% 30% 35.3% 35.2% 36.1% 41.7% -
Net sales 1 49,272 61,001 67,556 80,915 88,039 105,000 122,862 125,000
EBITDA 1 6,942 12,734 - 16,806 18,588 28,078 38,802 -
EBIT 1 5,050 10,906 11,687 14,135 15,262 18,500 26,262 25,000
Net income 1 2,983 9,198 8,793 10,328 11,173 13,455 19,269 17,820
Net Debt -16,115 -18,389 -18,453 -19,742 -12,690 - - -
Reference price 2 574.67 1,073.33 1,282.00 1,408.00 3,950.00 4,795.00 4,795.00 4,795.00
Nbr of stocks (in thousands) 66,268 66,310 65,736 65,577 65,640 65,639 - -
Announcement Date 12/05/22 11/05/23 09/05/24 14/05/25 13/05/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.41x - - 1.54% 1.95B
48.94x15.1x43.79x0.31% 508B
69.74x10.59x53.23x0.15% 79.72B
49.07x12.85x33.61x0.37% 60.37B
53.17x17.11x35.69x0.74% 59.46B
99.38x20.23x93.89x0.09% 51.56B
65.69x6.51x19.15x0.04% 49.18B
107.79x24.58x106.14x0.11% 31.08B
81.3x26.57x59.73x1.06% 29.02B
100.54x19.9x89.43x0.21% 26.77B
Average 69.90x 17.05x 59.41x 0.46% 89.74B
Weighted average by Cap. 59.46x 15.35x 48.98x 0.31%

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

  1. Stock Market
  2. Stocks
  3. 6590 Stock
  4. Valuation Shibaura Mechatronics Corporation
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!