Company Valuation: Daiichi Sankyo Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 4,816,951 6,179,276 5,136,821 9,244,546 9,159,669 7,235,806 - -
Change - 28.28% -16.87% 79.97% -0.92% -21% - -
Enterprise Value (EV) 1 4,159,929 5,538,193 4,456,437 8,995,480 8,614,202 6,446,037 6,419,675 6,356,186
Change - 33.13% -19.53% 101.85% -4.24% -25.17% -0.41% -0.99%
P/E ratio 37.3x 82.3x 76.7x 84.7x 45.6x 31x 26.9x 20.9x
PBR 3.69x 4.86x 3.8x 6.39x 5.43x 4.27x 3.93x 3.56x
PEG - -2x -7.1x 1.3x 0.5x 1.7x 1.8x 0.7x
Capitalization / Revenue 4.91x 6.42x 4.92x 7.23x 5.72x 3.91x 3.46x 3x
EV / Revenue 4.24x 5.75x 4.26x 7.04x 5.38x 3.49x 3.07x 2.64x
EV / EBITDA 21.7x 45.7x 33.9x 47.8x 31.8x 19.1x 17.2x 13.7x
EV / EBIT 30x 86.8x 61x 74.6x 40.7x 22.8x 19.7x 14.2x
EV / FCF 36.2x 36.2x 58.3x -62.8x 27.2x 67.5x 36.7x 22.8x
FCF Yield 2.76% 2.76% 1.72% -1.59% 3.68% 1.48% 2.72% 4.38%
Dividend per Share 2 23.33 27 27 30 50 60.92 73.41 84.75
Rate of return 0.94% 0.84% 1.01% 0.62% 1.05% 1.58% 1.91% 2.2%
EPS 2 66.4 39.17 34.94 56.96 104.7 124 143 184.2
Distribution rate 35.1% 68.9% 77.3% 52.7% 47.8% 49.1% 51.3% 46%
Net sales 1 981,793 962,516 1,044,900 1,278,478 1,601,700 1,848,318 2,090,740 2,411,402
EBITDA 1 191,411 121,177 131,270 188,369 271,234 337,747 373,982 465,119
EBIT 1 138,800 63,795 73,000 120,580 211,600 282,503 325,549 446,375
Net income 1 129,074 75,958 67,000 109,188 200,700 234,106 257,538 343,395
Net Debt 1 -657,022 -641,083 -680,384 -249,066 -545,467 -789,768 -816,131 -879,620
Reference price 2 2,478.00 3,225.00 2,680.00 4,822.00 4,777.00 3,851.00 3,851.00 3,851.00
Nbr of stocks (in thousands) 1,943,887 1,916,055 1,916,724 1,917,160 1,917,452 1,878,942 - -
Announcement Date 27/04/20 27/04/21 27/04/22 27/04/23 25/04/24 - - -
1JPY in Million2JPY
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (N) EV / Sales (N) EV / EBITDA (N) Yield (N) Capi.($)
31.05x3.49x19.09x1.58%47.65B
70.7x17.87x49.94x0.6%784B
23.4x8.16x16.06x2.18%392B
22.17x4.29x12.52x3.1%370B
43.8x7.13x16.44x3.23%341B
15.01x3.73x9.2x3.44%255B
27.51x4.68x14.79x2.12%227B
12.56x3.83x9.2x3.46%223B
16.83x4.25x10.27x3.55%213B
32.61x6.31x11.08x3.03%160B
Average 29.56x 6.37x 16.86x percentage-no-prefix 301.24B
Weighted average by Cap. 36.81x 8.69x 22.67x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. 4568 Stock
  4. Valuation Daiichi Sankyo Co., Ltd.