Valuation SALA Corporation

Stocks

Market Closed - Japan Exchange 07:30:00 18/09/2026 BST			5-day change	1st Jan Change
1,241.00 ^JPY	-0.16%		-0.08%	+9.44%

09-03	Tranche Update on SALA Corporation's Equity Buyback Plan announced on March 2, 2026.	CI
07-07	SALA Corporation Reports Earnings Results for the Half Year Ended May 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: November	2020	2021	2022	2023	2024	2025
Market Cap ¹	35,411	36,162	47,852	45,467	51,728	73,336
Change	-	2.12%	32.32%	-4.98%	13.77%	41.77%
Enterprise Value (EV) ¹	79,255	69,716	77,029	76,444	80,971	102,799
Change	-	-12.04%	10.49%	-0.76%	5.92%	26.96%
P/E	10.1x	6.85x	8.42x	7.45x	9.84x	12.5x
PBR	0.59x	0.55x	0.66x	0.59x	0.62x	0.8x
PEG	-	0.1x	1.17x	1.05x	-0.7x	1.1x
Capitalization / Revenue	0.17x	0.16x	0.2x	0.19x	0.22x	0.29x
EV / Revenue	0.37x	0.31x	0.33x	0.32x	0.34x	0.41x
EV / EBITDA	5.94x	5.11x	5.55x	6x	6.25x	7.25x
EV / EBIT	13.3x	10.6x	11.2x	12.6x	12.8x	13.9x
EV / FCF	25.8x	7.37x	25.1x	-32.5x	38.3x	36.2x
FCF Yield	3.87%	13.6%	3.99%	-3.08%	2.61%	2.76%
Dividend per Share ²	20	23	24	26	30	32
Rate of return	3.55%	4.04%	3.2%	3.66%	3.72%	2.8%
EPS ²	55.85	83.12	89.12	95.45	81.89	91.43
Distribution rate	35.8%	27.7%	26.9%	27.2%	36.6%	35%
Net sales ¹	211,702	227,935	234,848	242,059	240,498	251,533
EBITDA ¹	13,332	13,631	13,874	12,744	12,948	14,179
EBIT ¹	5,941	6,593	6,892	6,085	6,309	7,382
Net income ¹	3,493	5,262	5,682	6,099	5,249	5,870
Net Debt ¹	43,844	33,554	29,177	30,977	29,243	29,463
Reference price ²	564.00	569.00	750.00	711.00	806.00	1,142.00
Nbr of stocks (in thousands)	62,786	63,554	63,802	63,948	64,178	64,217
Announcement Date	22/02/21	21/02/22	20/02/23	19/02/24	17/02/25	16/02/26

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.($)
SALA CORPORATION	-	-	-	-	496M
EXXONMOBIL HOLDINGS CORPORATION	13.82x	1.65x	7.05x	2.62%	651B
RELIANCE INDUSTRIES LTD	19.44x	1.6x	9.37x	0.47%	176B
MARATHON PETROLEUM CORPORATION	7.06x	0.82x	5.05x	1.01%	113B
VALERO ENERGY CORPORATION	8.37x	0.76x	5.26x	1.23%	113B
BP PLC	7.14x	0.57x	2.62x	4.7%	112B
PHILLIPS 66	8.94x	0.71x	6.48x	1.94%	104B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.64x	0.34x	5.21x	6.63%	90.36B
SUNCOR ENERGY INC.	9.52x	1.87x	4.79x	2.56%	78.82B
IMPERIAL OIL LIMITED	11.95x	1.47x	7.79x	1.94%	61.25B
Average	10.77x	1.09x	5.96x	2.57%	150.09B
Weighted average by Cap.	12.23x	1.29x	6.47x	2.46%