Valuation Shikino High-Tech CO.,LTD.

Equities

Market Closed - Japan Exchange Other stock markets 01:30:00 2024-12-11 am EST			5-day change	1st Jan Change
1,229.00 ^JPY	+1.07%		+1.99%	-51.19%

Jan. 31	Shikino High-Tech CO.,LTD. completed the acquisition of Sanshin Electric Works Business of Outsourcing Technology, Inc.	CI
2023	Shikino High-Tech CO.,LTD. agreed to acquire Sanshin Electric Works Business of Outsourcing Technology, Inc. from Outsourcing Technology, Inc.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024
Capitalization ¹	8,752	8,960	16,590	11,091
Change	-	2.37%	85.16%	-33.14%
Enterprise Value (EV) ¹	8,772	8,842	16,665	11,166
Change	-	0.79%	88.47%	-33%
P/E ratio	56.5x	27.6x	34.8x	21.8x
PBR	5.36x	5.46x	7.98x	4.35x
PEG	-60.5x	0.3x	0.8x	3.15x
Capitalization / Revenue	1.98x	1.67x	2.56x	1.56x
EV / Revenue	1.98x	1.65x	2.57x	1.57x
EV / EBITDA	29,338,963x	17,371,212x	21,869,852x	15,816,162x
EV / EBIT	43.2x	22.3x	25.4x	18.5x
EV / FCF	59,524,003x	-56,543,227x	-61,979,833x	-355,895,145x
FCF Yield	0%	-0%	-0%	-0%
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	37.31	73.96	107.7	115.1
Distribution rate	-	-	-	-
Net sales ¹	4,425	5,359	6,476	7,091
EBITDA	299	509	762	706
EBIT ¹	203	397	657	604
Net income ¹	113	327	477	509
Net Debt ¹	20	-118	75	75
Reference price ²	2,109.00	2,041.00	3,750.00	2,506.00
Nbr of stocks (in thousands)	4,150	4,390	4,424	4,426
Announcement Date	6/29/21	6/24/22	6/28/23	6/25/24

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 (Y)	Capi. ($)
ASML HOLDING N.V.	35.14x	9.25x	26.79x	+0.96%	277B
LAM RESEARCH CORPORATION	21.31x	5.5x	16.95x	+1.21%	96.67B
TOKYO ELECTRON LTD.	21.96x	4.57x	14.79x	+2.31%	74.41B
ASE TECHNOLOGY HOLDING CO., LTD.	21.55x	1.33x	7.89x	+3.13%	21.05B
ENTEGRIS, INC.	61.77x	6.09x	21.25x	+0.38%	16.03B
ONTO INNOVATION INC.	40.02x	7.31x	25.66x	-	8.07B
AMKOR TECHNOLOGY, INC.	18.88x	0.95x	5.73x	+1.33%	6.43B
ZHEJIANG JINGSHENG MECHANICAL & ELECTRICAL CO., LTD.	11.46x	2.12x	7.16x	+1.75%	6.19B
SCREEN HOLDINGS CO., LTD.	11.83x	1.16x	5.28x	+2.39%	5.56B
Average	27.10x	4.25x	14.61x	+1.68%	56.8B
Weighted average by Cap.	30.21x	7.13x	21.48x	+1.31%