Valuation Sanwa Holdings Corporation

Equities

Market Closed - Japan Exchange Other stock markets 06:30:00 13/03/2026 GMT			5-day change	1st Jan Change
3,730.00 ^JPY	-0.43%		-3.22%	-8.56%

01-30	Sanwa Holdings Corporation Reports Earnings Results for the Nine Months Ended December 31, 2025	CI
01-05	Tranche Update on Sanwa Holdings Corporation's Equity Buyback Plan announced on October 31, 2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	320,073	274,845	312,957	586,816	1,026,886	784,143	-	-
Change	-	-14.13%	13.87%	87.51%	74.99%	-23.64%	-	-
Enterprise Value (EV) ¹	342,308	269,654	298,556	535,853	949,483	692,439	678,240	663,958
Change	-	-21.22%	10.72%	79.48%	77.19%	-27.07%	-2.05%	-2.11%
P/E ratio	15.1x	12x	9.46x	13.7x	18x	13.6x	12.7x	11.7x
PBR	1.78x	1.36x	1.3x	2.07x	3.18x	2.34x	2.2x	2.07x
PEG	-	1.61x	0.2x	0.4x	0.5x	3.65x	1.72x	1.42x
Capitalization / Revenue	0.75x	0.59x	0.53x	0.96x	1.55x	1.18x	1.14x	1.1x
EV / Revenue	0.8x	0.58x	0.51x	0.88x	1.43x	1.04x	0.99x	0.94x
EV / EBITDA	7.67x	5.57x	4.2x	6.58x	9.82x	7.21x	6.71x	6.12x
EV / EBIT	10.3x	7.6x	5.3x	8.2x	11.8x	8.71x	8x	7.31x
EV / FCF	8.27x	-326x	16.2x	11.3x	15.5x	16.8x	10.4x	11.2x
FCF Yield	12.1%	-0.31%	6.19%	8.88%	6.45%	5.96%	9.62%	8.95%
Dividend per Share ²	34	36	58	78	106	124.9	133.4	145
Rate of return	2.35%	2.89%	4.1%	2.91%	2.22%	3.35%	3.58%	3.89%
EPS ²	96.21	103.4	149.7	196	264.6	274.5	294.8	319.1
Distribution rate	35.3%	34.8%	38.7%	39.8%	40.1%	45.5%	45.3%	45.4%
Net sales ¹	427,061	468,956	588,159	611,107	662,380	663,507	686,303	709,929
EBITDA ¹	44,651	48,438	71,093	81,436	96,701	96,081	101,070	108,517
EBIT ¹	33,077	35,487	56,307	65,360	80,515	79,486	84,806	90,838
Net income ¹	21,251	22,842	33,084	43,228	57,512	58,066	61,401	65,517
Net Debt ¹	22,235	-5,191	-14,401	-50,963	-77,403	-91,704	-105,903	-120,185
Reference price ²	1,449.00	1,244.00	1,416.00	2,681.00	4,769.00	3,730.00	3,730.00	3,730.00
Nbr of stocks (in thousands)	220,893	220,936	221,015	218,880	215,325	210,226	-	-
Announcement Date	14/05/21	13/05/22	15/05/23	13/05/24	14/05/25	-	-	-

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.($)
SANWA HOLDINGS CORPORATION	13.59x	1.04x	7.21x	3.35%	4.91B
ASSA ABLOY AB	26.02x	2.89x	14.71x	1.8%	40.37B
SAINT-GOBAIN	11.24x	0.95x	6.07x	3.39%	40.31B
CARLISLE COMPANIES INCORPORATED	18.42x	3.18x	12.8x	1.35%	13.93B
QXO, INC.	-77.62x	1.41x	15.23x	0.35%	14.3B
MASCO CORPORATION	14.77x	1.93x	10.19x	2.08%	12.53B
BUILDERS FIRSTSOURCE, INC.	23.75x	0.91x	9.58x	-.--%	9.74B
AGC INC.	20.54x	0.88x	5.76x	3.6%	7.76B
ZURN ELKAY WATER SOLUTIONS CORPORATION	33.05x	4.28x	16.06x	0.97%	7.63B
SIMPSON MANUFACTURING CO., INC.	20.03x	2.9x	11.95x	0.66%	7.37B
Average	10.38x	2.04x	10.96x	1.75%	15.88B
Weighted average by Cap.	10.66x	2.00x	10.99x	1.99%