|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6,646.00 JPY | -0.51% |
|
+0.06% | +37.77% |
| 07-09 | MediPal Holdings Completes Tender Offer for Paltac | MT |
| 07-06 | MediPal Holdings Corporation completed the acquisition of remaining 47.60% stake in Paltac Corporation from group of shareholders. | CI |
Company Valuation: Paltac Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 380,548 | 285,954 | 315,492 | 258,616 | 245,409 | 403,164 | - | - |
| Change | - | -24.86% | 10.33% | -18.03% | -5.11% | 64.28% | - | - |
| Enterprise Value (EV) 1 | 343,488 | 245,599 | 269,743 | 197,622 | 175,493 | 209,736 | 308,700 | 295,898 |
| Change | - | -28.5% | 9.83% | -26.74% | -11.2% | 19.51% | -3.82% | -4.15% |
| P/E | 19.7x | 14.7x | 16.4x | 12.5x | 10.9x | 13.4x | 17.4x | 17.3x |
| PBR | 1.62x | 1.17x | 1.21x | 0.93x | 0.85x | 0.97x | 1.36x | 1.25x |
| PEG | - | 7.03x | -12.69x | 1.73x | 0.9x | -6.57x | 2.23x | 26.4x |
| Capitalization / Revenue | 0.37x | 0.27x | 0.29x | 0.22x | 0.21x | 0.24x | 0.32x | 0.31x |
| EV / Revenue | 0.33x | 0.23x | 0.24x | 0.17x | 0.15x | 0.17x | 0.24x | 0.23x |
| EV / EBITDA | 11x | 7.82x | 8.93x | 5.86x | 5.09x | 6.4x | 8.36x | 7.91x |
| EV / EBIT | 13.5x | 9.47x | 11x | 7.27x | 6.27x | 7.94x | 10.2x | 9.71x |
| EV / FCF | 14.8x | 20.9x | 41.2x | 9.42x | 8.67x | 9.28x | 16x | 14.9x |
| FCF Yield | 6.78% | 4.8% | 2.43% | 10.6% | 11.5% | 10.8% | 6.23% | 6.73% |
| Dividend per Share 2 | 72 | 78 | 82 | 94 | 105 | 120 | 126.5 | 133.3 |
| Rate of return | 1.2% | 1.71% | 1.63% | 2.28% | 2.64% | 2.49% | 1.9% | 2.01% |
| EPS 2 | 304 | 310.3 | 306.3 | 328.4 | 366.5 | 359 | 381.5 | 384 |
| Distribution rate | 23.7% | 25.1% | 26.8% | 28.6% | 28.7% | 33.4% | 33.2% | 34.7% |
| Net sales 1 | 1,033,275 | 1,045,735 | 1,104,152 | 1,151,966 | 1,188,097 | 1,237,846 | 1,270,588 | 1,314,506 |
| EBITDA 1 | 31,137 | 31,407 | 30,222 | 33,725 | 34,503 | 32,794 | 36,917 | 37,426 |
| EBIT 1 | 25,487 | 25,921 | 24,472 | 27,172 | 28,008 | 26,430 | 30,367 | 30,467 |
| Net income 1 | 19,317 | 19,639 | 19,251 | 20,638 | 22,864 | 22,031 | 23,532 | 23,534 |
| Net Debt 1 | -37,060 | -40,355 | -45,749 | -60,994 | -69,916 | -83,282 | -94,464 | -107,266 |
| Reference price 2 | 5,990.00 | 4,550.00 | 5,020.00 | 4,115.00 | 3,979.00 | 6,646.00 | 6,646.00 | 6,646.00 |
| Nbr of stocks (in thousands) | 63,531 | 62,847 | 62,847 | 62,847 | 61,676 | 60,663 | - | - |
| Announcement Date | 12/05/21 | 11/05/22 | 11/05/23 | 13/05/24 | 12/05/25 | 11/05/26 | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.78x | 0.26x | 9.17x | 1.81% | 2.5B | |
| 21.6x | 4.21x | 15.4x | 2.9% | 342B | |
| 17.8x | 2.71x | 12x | 3.51% | 133B | |
| 25x | 3.75x | 15.78x | 2.3% | 73.81B | |
| 44.75x | 7.18x | 31.15x | 2.11% | 52.98B | |
| 20.44x | 2.87x | 11.88x | 4.36% | 37.4B | |
| 78.27x | 2.41x | 14.71x | 1.7% | 29.91B | |
| 15.61x | 1.55x | 8.73x | 3.31% | 19.56B | |
| 18.05x | 1.3x | 7.78x | 1.31% | 19.44B | |
| 21.3x | 1.53x | 9.79x | 2.43% | 18.03B | |
| Average | 28.16x | 2.78x | 13.64x | 2.57% | 72.94B | |
| Weighted average by Cap. | 24.92x | 3.73x | 15.21x | 2.87% |
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
- Stock Market
- Stocks
- 8283 Stock
- Valuation Paltac Corporation
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
