Valuation SKY Perfect JSAT Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 26/10/2026 +04			5-day change	1st Jan Change
1,848.00 ^JPY	-0.91%		-3.95%	-7.32%

08-05	SKY Perfect JSAT Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
07-24	Sky Perfect JSAT Expects Higher Demand for Satellite Imagery Services from Southeast Asia	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	120,184	150,174	299,967	332,379	819,991	523,797	-	-
Change	-	24.95%	99.75%	10.81%	146.7%	-36.12%	-	-
Enterprise Value (EV) ¹	119,621	115,813	251,455	273,015	774,554	509,749	554,679	571,876
Change	-	-3.18%	117.12%	8.57%	183.7%	-34.19%	8.81%	3.1%
P/E	8.36x	9.5x	17.2x	17.4x	35.2x	18.6x	18.1x	16.3x
PBR	0.5x	0.59x	1.11x	1.18x	2.7x	1.64x	1.57x	1.5x
PEG	-	0.96x	1.3x	1.87x	1.6x	0.9x	6.54x	1.5x
Capitalization / Revenue	1x	1.24x	2.46x	2.69x	6.43x	3.83x	3.65x	3.39x
EV / Revenue	1x	0.96x	2.06x	2.21x	6.07x	3.73x	3.87x	3.71x
EV / EBITDA	2.85x	2.66x	5.38x	5.96x	15.3x	8.99x	8.82x	7.58x
EV / EBIT	6.34x	5.19x	9.47x	9.93x	22x	12.6x	13.3x	12.6x
EV / FCF	4.16x	2.83x	9.68x	15.2x	-34x	-125x	-17.6x	26.5x
FCF Yield	24.1%	35.3%	10.3%	6.59%	-2.94%	-0.8%	-5.68%	3.78%
Dividend per Share ²	18	20	21	27	42	48.25	51.36	55.65
Rate of return	4.35%	3.87%	1.98%	2.3%	1.45%	2.61%	2.78%	3.01%
EPS ²	49.52	54.44	61.69	67.43	82.25	99.48	102.2	113.1
Distribution rate	36.3%	36.7%	34%	40%	51.1%	48.5%	50.2%	49.2%
Net sales ¹	119,632	121,139	121,872	123,721	127,584	136,711	143,349	154,335
EBITDA ¹	41,900	43,556	46,776	45,771	50,736	56,695	62,895	75,495
EBIT ¹	18,862	22,324	26,545	27,488	35,273	40,412	41,781	45,276
Net income ¹	14,579	15,810	17,739	19,106	23,311	28,189	28,973	31,210
Net Debt ¹	-563	-34,361	-48,512	-59,364	-45,437	-14,048	30,882	48,079
Reference price ²	414.00	517.00	1,059.00	1,173.00	2,893.00	1,848.00	1,848.00	1,848.00
Nbr of stocks (in thousands)	290,300	290,471	283,255	283,358	283,440	283,440	-	-
Announcement Date	28/04/22	28/04/23	26/04/24	25/04/25	28/04/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SKY PERFECT JSAT CORPORATION	18.75x	3.76x	9.08x	2.59%	3.37B
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	629.22x	40.92x	83.65x	-	2,003B
T-MOBILE US, INC.	13.38x	2.54x	6.41x	2.83%	157B
SOFTBANK GROUP CORP.	32.34x	5.3x	22x	0.26%	155B
AT&T INC.	10.45x	2.22x	5.99x	5.3%	141B
BHARTI AIRTEL LIMITED	29.45x	5.36x	9.39x	1.76%	124B
COMCAST CORPORATION	7.72x	1.35x	4.87x	5.83%	80.57B
SOFTBANK CORP.	18.73x	2.16x	8.17x	3.72%	72.57B
KDDI CORPORATION	14.32x	2.34x	7.68x	2.93%	69.58B
VODAFONE GROUP PLC	13.19x	1.41x	4.8x	3.44%	36.4B
Average	78.75x	6.74x	16.20x	3.19%	284.33B
Weighted average by Cap.	448.83x	29.77x	61.80x	3.01%