Company Valuation: Sobal Corporation

Data adjusted to current consolidation scope
Fiscal Period: February 2021 2022 2023 2024 2025 2026
Market Cap 1 7,309 8,261 8,040 7,749 7,143 7,151
Change - 13.02% -2.67% -3.62% -7.82% 0.11%
Enterprise Value (EV) 1 5,017 5,800 4,915 4,804 3,342 3,344
Change - 15.61% -15.25% -2.26% -30.43% 0.06%
P/E 19.3x 18.5x 11.8x 15.1x 16.5x 15.5x
PBR 2.26x 2.41x 2.06x 1.86x 1.65x 1.58x
PEG - 1x 0.2x -0.6x -1x 2.39x
Capitalization / Revenue 0.97x 1.01x 0.99x 0.95x 0.82x 0.8x
EV / Revenue 0.67x 0.71x 0.6x 0.59x 0.38x 0.37x
EV / EBITDA 18.4x 9.38x 7.48x 7x 5.11x 4.95x
EV / EBIT 20x 9.62x 7.63x 7.16x 5.46x 5.05x
EV / FCF 35.6x 15.3x 8.56x -81.9x 3.73x 12x
FCF Yield 2.81% 6.52% 11.7% -1.22% 26.8% 8.36%
Dividend per Share 2 32 32 33 33 33 33
Rate of return 3.44% 3.05% 3.23% 3.35% 3.63% 3.63%
EPS 2 48.05 56.82 86.82 65.21 54.91 58.47
Distribution rate 66.6% 56.3% 38% 50.6% 60.1% 56.4%
Net sales 1 7,531 8,163 8,159 8,169 8,682 8,976
EBITDA 1 272 618 657 686 654 675
EBIT 1 251 603 644 671 612 662
Net income 1 378 447 683 513 432 460
Net Debt 1 -2,292 -2,461 -3,125 -2,945 -3,801 -3,807
Reference price 2 929.00 1,050.00 1,022.00 985.00 908.00 909.00
Nbr of stocks (in thousands) 7,867 7,867 7,867 7,867 7,867 7,867
Announcement Date 21/05/21 25/05/22 25/05/23 30/05/24 28/05/25 22/05/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 44.52M
21.65x3.57x12.46x3.07% 208B
21.49x4.55x11.16x0.77% 185B
-591.66x42.08x172.86x-.--% 122B
-130.95x18.18x99.98x-.--% 117B
14.61x1.59x8.35x3.28% 117B
13.53x2.44x9.25x6.08% 77.81B
20.02x5.31x13.05x2.8% 59.71B
-17.3x7.37x12.53x-.--% 48.78B
23.1x1.91x12.12x1.35% 45.27B
Average -69.50x 9.67x 39.08x 1.93% 98.08B
Weighted average by Cap. -76.46x 10.19x 41.93x 1.9%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Sobal Corporation

Historical PBR trend

Valuation ratios - PBR - Sobal Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Sobal Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Sobal Corporation

  1. Stock Market
  2. Stocks
  3. 2186 Stock
  4. Valuation Sobal Corporation