|
Market Closed -
Japan Exchange
12:00:00 06/11/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 2,484.00 JPY | -0.64% |
|
+5.79% | +17.23% |
| 05/11 | EDION Corporation announces an Equity Buyback for 2,500,000 shares, representing 2.36% for ¥5,000 million. | CI |
| 05/11 | EDION Corporation authorizes a Buyback Plan. | CI |
Company Valuation: EDION Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,16,101 | 1,26,215 | 1,55,724 | 1,96,123 | 2,28,398 | 2,62,657 | - |
| Change | - | 8.71% | 23.38% | 25.94% | 16.46% | 15% | - |
| Enterprise Value (EV) | 1,41,775 | 1,58,996 | 2,34,923 | 2,69,063 | 2,89,761 | 2,62,657 | 2,62,657 |
| Change | - | 12.15% | 47.75% | 14.53% | 7.69% | -9.35% | 0% |
| P/E | 9.05x | 11.4x | 17.2x | 14x | 14.8x | 15.1x | 14.9x |
| PBR | 0.58x | 0.63x | 0.76x | 0.88x | 0.97x | 1.06x | 1.01x |
| PEG | - | -1.1x | -0.9x | 0.3x | 1.65x | 1.2x | 13.63x |
| Capitalization / Revenue | 0.16x | 0.18x | 0.22x | 0.26x | 0.29x | 0.32x | 0.32x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.32x | 0.32x |
| EV / EBITDA | 0x | - | 0x | - | 0x | 6.34x | 6.28x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 9x | 8.93x |
| EV / FCF | 0x | 0x | -0x | 0x | 0x | 20.4x | 19.2x |
| FCF Yield | 0.05% | 3.01% | -31.3% | 9.12% | 6.89% | 4.91% | 5.22% |
| Dividend per Share 2 | 44 | 44 | 45 | 47 | 48 | 49 | 50 |
| Rate of return | 3.88% | 3.43% | 2.91% | 2.51% | 2.22% | 1.97% | 2.01% |
| EPS 2 | 125.4 | 112.4 | 90.07 | 134.3 | 146.4 | 164.6 | 166.4 |
| Distribution rate | 35.1% | 39.2% | 50% | 35% | 32.8% | 29.8% | 30% |
| Net sales 1 | 7,13,768 | 7,20,584 | 7,21,085 | 7,68,129 | 7,93,746 | 8,10,000 | 8,27,000 |
| EBITDA 1 | 30,515 | - | 27,819 | - | 37,406 | 41,400 | 41,800 |
| EBIT 1 | 18,796 | 19,186 | 16,929 | 23,394 | 25,782 | 29,200 | 29,400 |
| Net income 1 | 13,109 | 11,393 | 9,021 | 14,118 | 15,453 | 17,400 | 17,600 |
| Net Debt | 25,674 | 32,781 | 79,199 | 72,940 | 61,363 | - | - |
| Reference price 2 | 1,135.00 | 1,282.00 | 1,548.00 | 1,876.00 | 2,160.00 | 2,484.00 | 2,484.00 |
| Nbr of stocks (in thousands) | 1,02,292 | 98,451 | 1,00,597 | 1,04,543 | 1,05,740 | 1,05,739 | - |
| Announcement Date | 10/05/22 | 09/05/23 | 10/05/24 | 09/05/25 | 11/05/26 | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.09x | - | - | 1.97% | 165.88Cr | |
| 14.65x | 0.46x | 7.3x | 3.89% | 2.09TCr | |
| 18.22x | 0.78x | 8.95x | 0.04% | 582.01Cr | |
| 9.91x | 0.46x | 6.15x | 2.84% | 425.15Cr | |
| 9.23x | - | - | - | 372.67Cr | |
| 12.8x | 0.4x | 8.65x | 2.56% | 308.5Cr | |
| 7.82x | 0.14x | 2.87x | 2.17% | 245.07Cr | |
| 14.88x | 0.87x | 11.49x | 4.2% | 224.95Cr | |
| Average | 12.82x | 0.52x | 7.57x | 2.53% | 551.72Cr | |
| Weighted average by Cap. | 13.73x | 0.51x | 7.49x | 2.96% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 2730 Stock
- Valuation EDION Corporation
Select your edition
All financial news and data tailored to specific country editions
