|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6,620.00 JPY | +0.15% |
|
+0.20% | +37.23% |
| 14/07 | Paltac Corporation(TSE:8283) dropped from FTSE All-World Index | CI |
| 14/07 | MediPal Lifts Profit Forecasts for Fiscal Year Ending March 2027 | MT |
Company Valuation: Paltac Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,80,548 | 2,85,954 | 3,15,492 | 2,58,616 | 2,45,409 | 4,01,587 | - | - |
| Change | - | -24.86% | 10.33% | -18.03% | -5.11% | 63.64% | - | - |
| Enterprise Value (EV) 1 | 3,43,488 | 2,45,599 | 2,69,743 | 1,97,622 | 1,75,493 | 2,09,736 | 3,07,123 | 2,94,321 |
| Change | - | -28.5% | 9.83% | -26.74% | -11.2% | 19.51% | -3.83% | -4.17% |
| P/E | 19.7x | 14.7x | 16.4x | 12.5x | 10.9x | 13.4x | 17.4x | 17.2x |
| PBR | 1.62x | 1.17x | 1.21x | 0.93x | 0.85x | 0.97x | 1.36x | 1.25x |
| PEG | - | 7.03x | -12.69x | 1.73x | 0.9x | -6.57x | 2.23x | 26.25x |
| Capitalization / Revenue | 0.37x | 0.27x | 0.29x | 0.22x | 0.21x | 0.24x | 0.32x | 0.31x |
| EV / Revenue | 0.33x | 0.23x | 0.24x | 0.17x | 0.15x | 0.17x | 0.24x | 0.22x |
| EV / EBITDA | 11x | 7.82x | 8.93x | 5.86x | 5.09x | 6.4x | 8.32x | 7.86x |
| EV / EBIT | 13.5x | 9.47x | 11x | 7.27x | 6.27x | 7.94x | 10.1x | 9.66x |
| EV / FCF | 14.8x | 20.9x | 41.2x | 9.42x | 8.67x | 9.28x | 16x | 14.8x |
| FCF Yield | 6.78% | 4.8% | 2.43% | 10.6% | 11.5% | 10.8% | 6.26% | 6.77% |
| Dividend per Share 2 | 72 | 78 | 82 | 94 | 105 | 120 | 126.5 | 133.3 |
| Rate of return | 1.2% | 1.71% | 1.63% | 2.28% | 2.64% | 2.49% | 1.91% | 2.01% |
| EPS 2 | 304 | 310.3 | 306.3 | 328.4 | 366.5 | 359 | 381.5 | 384 |
| Distribution rate | 23.7% | 25.1% | 26.8% | 28.6% | 28.7% | 33.4% | 33.2% | 34.7% |
| Net sales 1 | 10,33,275 | 10,45,735 | 11,04,152 | 11,51,966 | 11,88,097 | 12,37,846 | 12,70,588 | 13,14,506 |
| EBITDA 1 | 31,137 | 31,407 | 30,222 | 33,725 | 34,503 | 32,794 | 36,917 | 37,426 |
| EBIT 1 | 25,487 | 25,921 | 24,472 | 27,172 | 28,008 | 26,430 | 30,367 | 30,467 |
| Net income 1 | 19,317 | 19,639 | 19,251 | 20,638 | 22,864 | 22,031 | 23,532 | 23,534 |
| Net Debt 1 | -37,060 | -40,355 | -45,749 | -60,994 | -69,916 | -83,282 | -94,464 | -1,07,266 |
| Reference price 2 | 5,990.00 | 4,550.00 | 5,020.00 | 4,115.00 | 3,979.00 | 6,620.00 | 6,620.00 | 6,620.00 |
| Nbr of stocks (in thousands) | 63,531 | 62,847 | 62,847 | 62,847 | 61,676 | 60,663 | - | - |
| Announcement Date | 12/05/21 | 11/05/22 | 11/05/23 | 13/05/24 | 12/05/25 | 11/05/26 | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.71x | 0.26x | 9.12x | 1.81% | 245.33Cr | |
| 21.71x | 4.22x | 15.46x | 2.89% | 34TCr | |
| 17.65x | 2.69x | 11.91x | 3.56% | 13TCr | |
| 24.62x | 3.7x | 15.54x | 2.32% | 7.26TCr | |
| 44.63x | 7.16x | 31.07x | 2.11% | 5.23TCr | |
| 20.23x | 2.84x | 11.79x | 4.4% | 3.7TCr | |
| 77.99x | 2.32x | 13.97x | 1.75% | 2.9TCr | |
| 17.99x | 1.3x | 7.75x | 1.31% | 1.93TCr | |
| 21.35x | 1.54x | 9.81x | 2.42% | 1.78TCr | |
| 44.98x | 6.51x | 31.11x | 1.6% | 1.13TCr | |
| Average | 30.99x | 3.25x | 15.75x | 2.42% | 7.17TCr | |
| Weighted average by Cap. | 25.39x | 3.83x | 15.59x | 2.85% |
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
- 8283 Stock
- Valuation Paltac Corporation
Select your edition
All financial news and data tailored to specific country editions
