Valuation Sato Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 12:00:00 10/07/2026 pm IST			5-day change	1st Jan Change
2,395.00 ^JPY	+0.67%		+1.66%	-0.25%

23/06	Japanese Shares Fall Sharply As Investors Expect Rate Hikes by US Fed	MT
23/06	Sato to Buy Flexible Packaging Maker	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	57,884	70,900	74,473	68,498	72,462	77,753	-	-
Change	-	22.49%	5.04%	-8.02%	5.79%	7.3%	-	-
Enterprise Value (EV)	43,761	64,494	61,542	60,507	61,415	77,753	77,753	77,753
Change	-	47.38%	-4.58%	-1.68%	1.5%	26.6%	0%	0%
P/E	15.2x	17.3x	20.9x	9.57x	14.2x	10.3x	9.41x	8.35x
PBR	0.92x	1.08x	1.04x	0.89x	0.85x	0.87x	0.83x	0.77x
PEG	-	1.4x	-1.6x	0x	-0.5x	0.2x	1x	0.7x
Capitalization / Revenue	0.46x	0.5x	0.52x	0.44x	0.44x	0.47x	0.46x	0.44x
EV / Revenue	0x	0x	0x	0x	0x	0.47x	0.46x	0.44x
EV / EBITDA	0x	0x	0x	0x	0x	4.19x	3.98x	3.7x
EV / EBIT	0x	0x	0x	0x	0x	6.37x	5.88x	5.34x
EV / FCF	-0x	0x	0x	0x	0x	17.7x	15.3x	13.6x
FCF Yield	-0.75%	10.6%	6.22%	4.63%	6.08%	5.64%	6.55%	7.33%
Dividend per Share ²	70	72	73	75	76	83	84.33	100
Rate of return	4.07%	3.29%	3.18%	3.55%	3.41%	3.47%	3.52%	4.18%
EPS ²	112.7	126.7	110	220.4	156.7	232.5	254.4	286.8
Distribution rate	62.1%	56.8%	66.4%	34%	48.5%	35.7%	33.1%	34.9%
Net sales ¹	1,24,783	1,42,824	1,43,446	1,54,807	1,63,434	1,67,095	1,70,003	1,78,615
EBITDA ¹	10,861	13,961	15,456	17,882	17,028	18,565	19,535	21,004
EBIT ¹	6,404	8,841	10,383	12,341	11,041	12,207	13,225	14,549
Net income ¹	3,794	4,184	3,565	7,151	5,086	7,549	8,260	9,309
Net Debt	-14,123	-6,406	-12,931	-7,991	-11,047	-	-	-
Reference price ²	1,719.00	2,189.00	2,298.00	2,110.00	2,232.00	2,395.00	2,395.00	2,395.00
Nbr of stocks (in thousands)	33,673	32,389	32,408	32,463	32,465	32,465	-	-
Announcement Date	10/05/22	15/05/23	15/05/24	15/05/25	15/05/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SATO CORPORATION	10.23x	-	-	3.49%	48Cr
CANON INC.	11.9x	0.83x	5.85x	3.78%	2.25TCr
BROTHER INDUSTRIES, LTD.	14.62x	-	-	2.77%	566.69Cr
RICOH COMPANY, LTD.	12.5x	0.43x	5.23x	2.99%	516.12Cr
PITNEY BOWES INC.	11.68x	2.26x	7.44x	2.01%	239.73Cr
OKI ELECTRIC INDUSTRY CO., LTD.	17.04x	0.81x	9.52x	1.93%	187.26Cr
KONICA MINOLTA, INC.	9.7x	0.39x	4.02x	2.68%	175.11Cr
TOSHIBA TEC CORPORATION	14.55x	-	-	1.81%	98Cr
DATALOGIC S.P.A.	27.88x	0.61x	5.88x	2.01%	35Cr
Average	14.46x	0.89x	6.32x	2.61%	457.37Cr
Weighted average by Cap.	12.66x	0.85x	5.97x	3.24%