Company Valuation: Scinex Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 3,826 3,326 3,191 4,526 4,268 4,240
Change - -13.08% -4.05% 41.83% -5.7% -0.66%
Enterprise Value (EV) 1 3,097 2,130 1,410 2,539 2,776 2,830
Change - -31.24% -33.79% 80.05% 9.34% 1.94%
P/E 16.9x 11.9x 10.2x 12x 15.6x 84.8x
PBR 0.54x 0.46x 0.43x 0.58x 0.53x 0.53x
PEG - 0.6x 0.9x 0.6x -0.6x -1x
Capitalization / Revenue 0.29x 0.23x 0.22x 0.29x 0.26x 0.25x
EV / Revenue 0.24x 0.15x 0.1x 0.16x 0.17x 0.17x
EV / EBITDA 7.9x 3x 1.89x 3.3x 3.61x 5.87x
EV / EBIT 11.1x 4.6x 2.87x 5.04x 5.81x 16.9x
EV / FCF -2.94x 2.95x 3.32x 8.44x 21.2x 16.9x
FCF Yield -34% 33.9% 30.2% 11.8% 4.72% 5.91%
Dividend per Share 2 12.5 12.5 12.5 15 15 15
Rate of return 1.78% 2.11% 2.2% 1.86% 1.97% 1.98%
EPS 2 41.41 49.9 55.63 67.23 48.86 8.916
Distribution rate 30.2% 25.1% 22.5% 22.3% 30.7% 168%
Net sales 1 12,984 14,171 14,293 15,390 16,491 17,089
EBITDA 1 392 710 747 770 768 482
EBIT 1 279 463 492 504 478 167
Net income 1 226 278 312 377 274 50
Net Debt 1 -729 -1,196 -1,781 -1,987 -1,492 -1,410
Reference price 2 701.00 593.00 569.00 807.00 761.00 756.00
Nbr of stocks (in thousands) 5,458 5,608 5,608 5,608 5,608 5,608
Announcement Date 30/06/21 30/06/22 30/06/23 28/06/24 26/06/25 25/06/26
1JPY in Million2JPY
Estimates

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 2376 Stock
  4. Valuation Scinex Corporation