Company Valuation: Star Asia Investment Corporation

Data adjusted to current consolidation scope
Fiscal Period: July 2022 2023 2024 2025 2027 2028
Market Cap 1 106,469 110,497 134,730 157,727 140,261 -
Change - 3.78% 21.93% 17.07% - -
Enterprise Value (EV) 106,469 110,497 134,730 157,727 140,261 140,261
Change - 3.78% 21.93% 17.07% - 0%
P/E 20.9x 19.9x 18.2x 18x 14.3x 14.3x
PBR 1.11x 1.07x 1.06x 1.09x 0.98x -
PEG - 16.69x 2.26x 3.98x - -27.55x
Capitalization / Revenue 9.24x 8.79x 9.04x 8.86x 6.9x 6.72x
EV / Revenue 0x 0x 0x 0x 6.9x 6.72x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x 0x 0x 11.3x 10.9x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 2,940 2,967 3,110 3,297 3,518 3,521
Rate of return 4.94% 5.16% 5.48% 5.62% 6.74% 6.75%
EPS 2 2,851 2,885 3,117 3,258 3,660 3,641
Distribution rate 103% 103% 99.8% 101% 96.1% 96.7%
Net sales 1 11,521 12,575 14,912 17,804 20,329 20,875
EBITDA 7,242 - - - - -
EBIT 1 5,927 6,397 7,917 9,811 12,430 12,904
Net income 1 4,924 5,342 6,601 8,191 9,835 9,785
Net Debt - - - - - -
Reference price 2 59,500.00 57,500.00 56,800.00 58,700.00 52,200.00 52,200.00
Nbr of stocks (in thousands) 1,789 1,922 2,372 2,687 2,687 -
Announcement Date 16/03/22 16/03/23 15/03/24 17/03/25 - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 889M
22.25x12.71x15.19x5.8% 14.9B
8.56x14.61x18.9x6.13% 7.56B
12.93x15.13x16.13x4.93% 6.65B
21.47x13.5x14.95x4.65% 6.03B
8.52x14.13x18.01x5.6% 6.01B
10.52x14.93x15.91x6.84% 5.89B
9.36x16.26x19.64x8.57% 5.42B
12.83x11.61x13.25x5.38% 5.18B
18.47x10.18x12.71x6.21% 4.57B
Average 13.88x 13.67x 16.08x 6.01% 6.31B
Weighted average by Cap. 14.89x 13.66x 16.10x 5.95%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Star Asia Investment Corporation

Historical PBR trend

Valuation ratios - PBR - Star Asia Investment Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Star Asia Investment Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Star Asia Investment Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - Star Asia Investment Corporation
  1. Stock Market
  2. Stocks
  3. 3468 Stock
  4. Valuation Star Asia Investment Corporation