Company Valuation: Sharp Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 7,01,805 6,05,772 5,39,765 6,12,939 3,74,001 4,16,205 - -
Change - -13.68% -10.9% 13.56% -38.98% 11.28% - -
Enterprise Value (EV) 1 10,41,014 10,50,338 7,86,522 8,54,980 5,68,396 7,44,092 6,24,693 5,78,722
Change - 0.9% -25.12% 8.7% -33.52% 30.91% -16.05% -7.36%
P/E 9.48x -2.29x -3.6x 17x 7.89x 13.7x 11.2x 10.5x
PBR 1.54x 2.91x 3.79x 4x 1.34x 1.35x 1.35x 1.15x
PEG - 0x 0.1x -0x 0.3x -0.4x 0.5x 1.39x
Capitalization / Revenue 0.28x 0.24x 0.23x 0.28x 0.2x 0.23x 0.25x 0.25x
EV / Revenue 0.42x 0.41x 0.34x 0.4x 0.3x 0.42x 0.37x 0.35x
EV / EBITDA 6.63x 16.4x 17.1x 11.3x 6.68x 10.4x 7.25x 6.36x
EV / EBIT 12.3x -40.8x -38.7x 31.3x 11.7x 18x 11.8x 10.3x
EV / FCF 23.8x 18.9x 6.92x -8.12x -7.91x 9.95x 14.9x 21.3x
FCF Yield 4.2% 5.3% 14.4% -12.3% -12.6% 10.1% 6.71% 4.7%
Dividend per Share 2 40 - - - - - 5 10
Rate of return 3.48% - - - - - 0.78% 1.56%
EPS 2 121.1 -407.3 -231 55.59 73.05 46.84 57.01 61.3
Distribution rate 33% - - - - - 8.77% 16.3%
Net sales 1 24,95,588 25,48,117 23,21,921 21,60,146 18,92,811 17,76,962 16,79,037 16,53,250
EBITDA 1 1,57,113 64,080 45,872 75,797 85,127 71,810 86,124 91,000
EBIT 1 84,716 -25,719 -20,343 27,338 48,565 41,412 53,099 56,250
Net income 1 73,991 -2,60,840 -1,49,980 36,095 47,434 30,415 37,018 39,802
Net Debt 1 3,39,209 4,44,566 2,46,757 2,42,041 1,94,395 3,27,887 2,08,487 1,62,516
Reference price 2 1,149.00 933.00 831.30 944.00 576.00 641.00 641.00 641.00
Nbr of stocks (in thousands) 6,10,797 6,49,274 6,49,302 6,49,300 6,49,307 6,49,306 - -
Announcement Date 11/05/22 11/05/23 14/05/24 12/05/25 12/05/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.68x0.42x10.36x-.--% 261.8Cr
17.49x1.59x7.75x0.91% 14TCr
20.93x1.33x9.86x1.34% 6.32TCr
15.95x0.37x4.46x0.79% 2.37TCr
27.05x - - - 555.56Cr
30.63x - - 1.78% 345.7Cr
18.61x1.54x9.61x2.56% 322Cr
35.49x - - 0.85% 256.67Cr
-32.26x2.31x18.43x-.--% 214.12Cr
Average 16.40x 1.26x 10.08x 1.03% 2.74TCr
Weighted average by Cap. 18.36x 1.39x 8.14x 1.03%

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

  1. Stock Market
  2. Stocks
  3. 6753 Stock
  4. Valuation Sharp Corporation