Company Valuation: Star Asia Investment Corporation

Data adjusted to current consolidation scope
Fiscal Period: July 2022 2023 2024 2025 2027 2028
Market Cap 1 1,06,469 1,10,497 1,34,730 1,57,727 1,44,023 -
Change - 3.78% 21.93% 17.07% - -
Enterprise Value (EV) 1,06,469 1,10,497 1,34,730 1,57,727 1,44,023 1,44,023
Change - 3.78% 21.93% 17.07% - 0%
P/E 20.9x 19.9x 18.2x 18x 16x 15.4x
PBR 1.11x 1.07x 1.06x 1.09x 1.01x -
PEG - 16.69x 2.26x 3.98x - 3.63x
Capitalization / Revenue 9.24x 8.79x 9.04x 8.86x 7.45x 7.06x
EV / Revenue 0x 0x 0x 0x 7.45x 7.06x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x 0x 0x 12.6x 11.8x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 2,940 2,967 3,110 3,297 3,412 3,554
Rate of return 4.94% 5.16% 5.48% 5.62% 6.37% 6.63%
EPS 2 2,851 2,885 3,117 3,258 3,347 3,489
Distribution rate 103% 103% 99.8% 101% 102% 102%
Net sales 1 11,521 12,575 14,912 17,804 19,327 20,404
EBITDA 7,242 - - - - -
EBIT 1 5,927 6,397 7,917 9,811 11,455 12,230
Net income 1 4,924 5,342 6,601 8,191 8,993 9,376
Net Debt - - - - - -
Reference price 2 59,500.00 57,500.00 56,800.00 58,700.00 53,600.00 53,600.00
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 90Cr
23.96x13.61x15.91x5.19% 1.64TCr
8.51x13.95x18.01x6.18% 685.89Cr
23.62x15.04x16.4x4.08% 672.61Cr
12.28x14.65x16.8x5.2% 640.93Cr
8.93x16.77x20.2x7.83% 618.18Cr
10.36x14.75x15.83x6.84% 606.53Cr
8.57x13.93x17.87x5.82% 589.95Cr
12.69x11.53x13.19x5.36% 519.67Cr
Average 13.62x 14.28x 16.78x 5.81% 673.68Cr
Weighted average by Cap. 15.46x 14.22x 16.69x 5.7%

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