Company Valuation: Seiko Group Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 71,921 77,386 94,614 119,482 169,989 212,394 - -
Change - 7.6% 22.26% 26.28% 42.27% 24.95% - -
Enterprise Value (EV) 1 155,429 175,263 184,600 221,365 262,733 300,494 292,394 285,194
Change - 12.76% 5.33% 19.92% 18.69% 14.37% -2.7% -2.46%
P/E ratio 21.2x 22.3x 14.7x 23.8x 17.1x 16.3x 14.4x 13.3x
PBR 0.7x 0.69x 0.79x 0.92x 1.14x 1.34x 1.25x 1.17x
PEG - 9.47x 0.2x -1.1x 0x 0.5x 1.1x 1.69x
Capitalization / Revenue 0.3x 0.38x 0.4x 0.46x 0.61x 0.69x 0.67x 0.65x
EV / Revenue 0.65x 0.86x 0.78x 0.85x 0.95x 0.98x 0.92x 0.87x
EV / EBITDA 9.45x 13.6x 9.39x 9.38x 9.37x 8.92x 8.35x 7.8x
EV / EBIT 25.3x 79.9x 21x 19.7x 17.8x 14.9x 13.4x 12.2x
EV / FCF -19.5x -35.3x 16.7x -35.3x 12.1x 42.1x 19.8x 18.6x
FCF Yield -5.14% -2.83% 5.98% -2.83% 8.26% 2.37% 5.06% 5.36%
Dividend per Share 2 75 37.5 50 75 80 95 109.3 118.7
Rate of return 4.3% 2% 2.18% 2.59% 1.92% 1.83% 2.1% 2.28%
EPS 2 82.36 84.3 155.6 121.9 244.3 319.2 362.4 390.9
Distribution rate 91.1% 44.5% 32.1% 61.5% 32.7% 29.8% 30.2% 30.4%
Net sales 1 239,150 202,671 237,382 260,504 276,807 306,333 317,500 328,167
EBITDA 1 16,449 12,884 19,649 23,592 28,038 33,700 35,000 36,550
EBIT 1 6,134 2,194 8,770 11,233 14,737 20,167 21,833 23,333
Net income 1 3,394 3,475 6,415 5,028 10,051 13,033 14,800 15,967
Net Debt 1 83,508 97,877 89,986 101,883 92,744 88,100 80,000 72,800
Reference price 2 1,744.00 1,877.00 2,294.00 2,895.00 4,170.00 5,200.00 5,200.00 5,200.00
Nbr of stocks (in thousands) 41,239 41,229 41,244 41,272 40,765 40,845 - -
Announcement Date 5/12/20 5/11/21 5/10/22 5/9/23 5/14/24 - - -
1JPY in Million2JPY
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
16.29x0.98x8.92x1.83% 1.4B
20.87x0.96x7.08x3.07% 9.43B
9.97x0.61x5.28x4.96% 1.46B
21.3x - - - 428M
25.89x - - 0.61% 322M
Average 18.86x 0.85x 7.09x percentage-no-prefix 2.61B
Weighted average by Cap. 19.29x 0.92x 7.08x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. 8050 Stock
  4. Valuation Seiko Group Corporation