Valuation Sharp Corporation

Equities

Market Closed - Japan Exchange Other stock markets 01:30:00 2025-01-24 am EST			5-day change	1st Jan Change
921.40 ^JPY	-0.50%		+2.38%	-6.45%

Dec. 26	Sekisui Chemical to Begin Mass Production of Perovskite Solar Cells	MT
Dec. 26	Sekisui Chem to begin mass production of perovskite solar cells in 2027	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	693,309	1,166,694	701,805	605,772	539,765	598,266	-	-
Change	-	68.28%	-39.85%	-13.68%	-10.9%	10.84%	-	-
Enterprise Value (EV) ¹	1,244,730	1,549,698	1,041,014	1,050,338	786,522	969,614	896,904	836,596
Change	-	24.5%	-32.82%	0.9%	-25.12%	23.28%	-7.5%	-6.72%
P/E ratio	33.1x	21.9x	9.48x	-2.29x	-3.6x	28.2x	19.4x	14.9x
PBR	2.71x	3.33x	1.54x	2.91x	3.79x	2.53x	2.79x	2.53x
PEG	-	0x	0.2x	0x	0.1x	-0x	0.4x	0.5x
Capitalization / Revenue	0.31x	0.48x	0.28x	0.24x	0.23x	0.26x	0.28x	0.3x
EV / Revenue	0.55x	0.64x	0.42x	0.41x	0.34x	0.42x	0.42x	0.41x
EV / EBITDA	9.76x	9.99x	6.63x	16.4x	17.1x	13.9x	9.7x	7.76x
EV / EBIT	23.6x	18.6x	12.3x	-40.8x	-38.7x	44x	21.4x	15.9x
EV / FCF	-20.8x	8.13x	23.8x	18.9x	6.92x	17.3x	18.6x	21.1x
FCF Yield	-4.8%	12.3%	4.2%	5.3%	14.4%	5.78%	5.36%	4.73%
Dividend per Share ²	18	30	40	-	-	-	4	5
Rate of return	1.59%	1.57%	3.48%	-	-	-	0.43%	0.54%
EPS ²	34.31	87.2	121.1	-407.3	-231	32.71	47.51	61.71
Distribution rate	52.5%	34.4%	33%	-	-	-	8.42%	8.1%
Net sales ¹	2,270,000	2,425,910	2,495,588	2,548,117	2,321,921	2,328,651	2,123,204	2,021,575
EBITDA ¹	127,482	155,054	157,113	64,080	45,872	69,683	92,502	107,833
EBIT ¹	52,770	83,112	84,716	-25,719	-20,343	22,051	41,924	52,750
Net income ¹	20,960	53,263	73,991	-260,840	-149,980	21,206	30,781	39,975
Net Debt ¹	551,421	383,004	339,209	444,566	246,757	371,348	298,638	238,331
Reference price ²	1,135.00	1,910.00	1,149.00	933.00	831.30	921.40	921.40	921.40
Nbr of stocks (in thousands)	610,845	610,834	610,797	649,274	649,302	649,301	-	-
Announcement Date	5/19/20	5/11/21	5/11/22	5/11/23	5/14/24	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
SHARP CORPORATION	28.17x	0.42x	13.91x	-.--%	3.84B
SONY GROUP CORPORATION	18.63x	1.7x	9.75x	+0.60%	126B
PANASONIC HOLDINGS CORPORATION	11.29x	0.47x	4.94x	+2.62%	22.87B
DIXON TECHNOLOGIES (INDIA) LIMITED	108.51x	2.35x	62.5x	+0.05%	10.86B
LG ELECTRONICS INC.	10.77x	0.23x	2.76x	+1.74%	10.19B
HANGZHOU EZVIZ NETWORK CO., LTD.	44.76x	-	-	+1.10%	3.75B
SHENZHEN MTC CO., LTD.	12.65x	-	-	+2.74%	3.42B
GN STORE NORD A/S	19.55x	1.61x	9.72x	-.--%	2.72B
CROMPTON GREAVES CONSUMER ELECTRICALS LIMITED	37.84x	2.63x	23.85x	+1.13%	2.54B
Average	32.46x	1.34x	18.21x	+1.11%	20.67B
Weighted average by Cap.	23.44x	1.49x	12.23x	+0.91%