Company Valuation: SMK Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 18,240 13,910 15,846 16,712 15,209 18,392
Change - -23.74% 13.92% 5.46% -8.99% 20.93%
Enterprise Value (EV) 1 20,743 17,962 19,693 20,817 20,348 22,931
Change - -13.41% 9.64% 5.7% -2.25% 12.69%
P/E 9.51x 4.73x 11.8x -34.9x -8.07x 329x
PBR 0.66x 0.45x 0.5x 0.52x 0.52x 0.59x
PEG - 0.1x -0.2x 0x -0x -3x
Capitalization / Revenue 0.38x 0.29x 0.29x 0.36x 0.32x 0.38x
EV / Revenue 0.43x 0.37x 0.36x 0.45x 0.42x 0.48x
EV / EBITDA 6.27x 5.28x 4.91x 17.2x 9.56x 7.5x
EV / EBIT 19.4x 25.5x 17.5x -16.7x -92.9x 53.2x
EV / FCF 34x -10.7x -726x -54x 23.2x 36.3x
FCF Yield 2.94% -9.36% -0.14% -1.85% 4.31% 2.75%
Dividend per Share 2 50 70 100 100 100 100
Rate of return 1.76% 3.14% 4.06% 3.82% 4.17% 3.44%
EPS 2 297.9 472.1 209 -74.94 -297.3 8.845
Distribution rate 16.8% 14.8% 47.8% -133% -33.6% 1,131%
Net sales 1 48,560 48,243 54,842 46,522 48,051 48,204
EBITDA 1 3,308 3,401 4,012 1,208 2,128 3,057
EBIT 1 1,071 705 1,128 -1,243 -219 431
Net income 1 1,917 2,992 1,334 -489 -1,884 56
Net Debt 1 2,503 4,052 3,847 4,105 5,139 4,539
Reference price 2 2,834.00 2,231.00 2,462.00 2,619.00 2,400.00 2,906.00
Nbr of stocks (in thousands) 6,436 6,235 6,436 6,381 6,337 6,329
Announcement Date 23/06/21 22/06/22 27/06/23 25/06/24 23/06/25 22/06/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 131M
32.98x6.13x18.76x0.68% 207B
13.31x0.3x6.7x3.77% 110B
27.54x9.91x20.11x0.46% 87.91B
37.15x6x19.56x0.95% 87.14B
68x7.19x33.57x0.21% 76.97B
19.71x1.16x13.27x0.67% 66.72B
19.31x3.28x12.48x1.38% 61.37B
41.25x5.79x21.8x0.01% 59.8B
62.36x28.58x64.82x0.41% 42.59B
Average 35.73x 7.59x 23.45x 0.95% 79.96B
Weighted average by Cap. 33.53x 6.37x 20.50x 1.05%

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. 6798 Stock
  4. Valuation SMK Corporation
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!