Valuation SIIX Corporation

Stocks

Delayed Japan Exchange 12:00:00 19/10/2026 pm IST			5-day change	1st Jan Change
1,671.00 ^JPY	+0.24%		+0.36%	+27.65%

07/08	SIIX Corporation Announces Dividend for the Second Quarter of Fiscal Year Ending December 31, 2026, Payable on September 1, 2026	CI
07/08	SIIX Corporation Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	66,920	60,406	68,869	56,788	61,703	78,598	-	-
Change	-	-9.73%	14.01%	-17.54%	8.65%	27.38%	-	-
Enterprise Value (EV)	1,07,443	1,07,874	1,10,870	86,837	71,381	78,598	78,598	78,598
Change	-	0.4%	2.78%	-21.68%	-17.8%	10.11%	0%	0%
P/E	14.7x	12.8x	8.43x	15.1x	24.8x	9.25x	8.93x	8.27x
PBR	1.02x	0.79x	0.77x	0.57x	0.6x	0.71x	0.68x	0.64x
PEG	-	3.45x	0.1x	-0.3x	-0.7x	0x	2.56x	1.04x
Capitalization / Revenue	0.3x	0.22x	0.22x	0.19x	0.21x	0.25x	0.24x	0.23x
EV / Revenue	0x	0x	0x	0x	0x	0.25x	0.24x	0.23x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.15x	6.55x	6.05x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	30	31	44	48	49	50	50	50
Rate of return	2.12%	2.43%	3.01%	3.98%	3.74%	3%	3%	3%
EPS ²	96.53	100.1	173.6	79.75	52.82	180.3	186.6	201.5
Distribution rate	31.1%	31%	25.4%	60.2%	92.8%	27.7%	26.8%	24.8%
Net sales ¹	2,26,833	2,77,031	3,09,768	3,02,314	2,89,491	3,10,000	3,25,000	3,40,000
EBITDA	11,083	16,643	21,182	18,339	18,024	-	-	-
EBIT ¹	4,954	8,929	12,254	8,559	8,853	11,000	12,000	13,000
Net income ¹	4,561	4,733	8,185	3,754	2,488	8,500	8,800	9,500
Net Debt	40,523	47,468	42,001	30,049	9,678	-	-	-
Reference price ²	1,416.00	1,277.00	1,463.00	1,206.00	1,309.00	1,667.00	1,667.00	1,667.00
Nbr of stocks (in thousands)	47,260	47,303	47,074	47,088	47,138	47,149	-	-
Announcement Date	14/02/22	14/02/23	14/02/24	14/02/25	12/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SIIX CORPORATION	9.25x	-	-	3%	50Cr
AMPHENOL CORPORATION	30.98x	5.8x	17.65x	0.64%	20TCr
KEYENCE CORPORATION	34.56x	12.31x	22.45x	0.79%	12TCr
CORNING INCORPORATED	49.11x	6.18x	21.15x	0.86%	11TCr
HON HAI PRECISION INDUSTRY CO., LTD.	13.1x	0.3x	6.58x	3.84%	11TCr
MURATA MANUFACTURING CO., LTD.	34.02x	5.55x	18.18x	1.02%	7.96TCr
SAMSUNG ELECTRO-MECHANICS CO., LTD.	56.2x	6.08x	27.82x	0.24%	6.57TCr
EOPTOLINK TECHNOLOGY INC., LTD.	19.98x	7.12x	14.45x	0.63%	6.4TCr
TE CONNECTIVITY PLC	19.55x	3.29x	12.61x	1.37%	6.16TCr
LUXSHARE PRECISION INDUSTRY CO., LTD.	16.09x	0.96x	10.77x	0.79%	5.39TCr
Average	28.28x	5.29x	16.85x	1.32%	8.64TCr
Weighted average by Cap.	31.32x	5.73x	17.24x	1.15%