Company Valuation: Star Asia Investment Corporation

Data adjusted to current consolidation scope
Fiscal Period: July 2022 2023 2024 2025 2027
Market Cap 1 1,06,469 1,10,497 1,34,730 1,57,727 1,45,367
Change - 3.78% 21.93% 17.07% -
Enterprise Value (EV) 1,06,469 1,10,497 1,34,730 1,57,727 1,45,367
Change - 3.78% 21.93% 17.07% -
P/E 20.9x 19.9x 18.2x 18x -
PBR 1.11x 1.07x 1.06x 1.09x 1.02x
PEG - 16.69x 2.26x 3.98x -
Capitalization / Revenue 92,41,109x 87,86,913x 90,35,103x 88,59,139x -
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / EBIT - - - - -
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 2,940 2,967 3,110 3,297 -
Rate of return 4.94% 5.16% 5.48% 5.62% -
EPS 2 2,851 2,885 3,117 3,258 -
Distribution rate 103% 103% 99.8% 101% -
Net sales 11,521 12,575 14,912 17,804 -
EBITDA 7,242 - - - -
EBIT 5,927 6,397 7,917 9,811 -
Net income 4,924 5,342 6,601 8,191 -
Net Debt - - - - -
Reference price 2 59,500.00 57,500.00 56,800.00 58,700.00 54,100.00
Nbr of stocks (in thousands) 1,789 1,922 2,372 2,687 2,687
Announcement Date 16/03/22 16/03/23 15/03/24 17/03/25 -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 93Cr
21.33x12.73x14.9x5.8% 1.47TCr
7.73x13.33x17.22x6.73% 614.12Cr
11.94x14.4x15.35x5.34% 608.78Cr
19.6x12.81x14.4x4.92% 558.2Cr
9.6x14.38x15.37x7.22% 556.95Cr
8.07x13.5x17.21x6.13% 542.11Cr
8.91x15.96x19.24x9% 523.54Cr
12.69x11.39x13.05x5.45% 507.64Cr
Average 12.49x 13.56x 15.84x 6.32% 608.54Cr
Weighted average by Cap. 13.97x 13.43x 15.69x 6.22%

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. 3468 Stock
  4. Valuation Star Asia Investment Corporation