Valuation Sekisui Chemical Co., Ltd.

Equities

Market Closed - Japan Exchange Other stock markets 06:30:00 12/03/2026 GMT			5-day change	1st Jan Change
2,779.50 ^JPY	-0.23%		-0.68%	+5.48%

02-17	Sekisui Chemical Co., Ltd. Announces Board Changes	CI
02-17	SEKISUI CHEMICAL CO., LTD. Announces President Changes, Effective March 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	953,990	781,130	805,171	939,691	1,062,442	1,122,103	-	-
Change	-	-18.12%	3.08%	16.71%	13.06%	5.62%	-	-
Enterprise Value (EV) ¹	985,021	738,982	824,548	921,842	1,032,710	1,139,877	1,129,376	1,123,754
Change	-	-24.98%	11.58%	11.8%	12.03%	10.38%	-0.92%	-0.5%
P/E ratio	23.1x	21.1x	11.8x	12.2x	13x	15.9x	13.3x	12.4x
PBR	1.43x	1.16x	1.14x	1.19x	1.32x	1.37x	1.3x	1.22x
PEG	-	-2.22x	0.1x	0.8x	1.92x	-1.5x	0.7x	1.69x
Capitalization / Revenue	0.9x	0.67x	0.65x	0.75x	0.82x	0.85x	0.82x	0.78x
EV / Revenue	0.93x	0.64x	0.66x	0.73x	0.8x	0.87x	0.82x	0.78x
EV / EBITDA	8.44x	5.37x	5.72x	6.27x	6.39x	6.72x	6.08x	5.77x
EV / EBIT	14.6x	8.31x	9x	9.77x	9.57x	10.5x	9.47x	8.78x
EV / FCF	49.5x	6.86x	68.1x	21.8x	16.9x	-570x	20.2x	18.4x
FCF Yield	2.02%	14.6%	1.47%	4.59%	5.92%	-0.18%	4.96%	5.43%
Dividend per Share ²	47	49	59	74	79	80	84.8	89.5
Rate of return	2.21%	2.79%	3.14%	3.32%	3.1%	2.87%	3.04%	3.21%
EPS ²	91.92	83.17	159.2	183.5	195.9	175.2	209.9	225.3
Distribution rate	51.1%	58.9%	37.1%	40.3%	40.3%	45.7%	40.4%	39.7%
Net sales ¹	1,056,560	1,157,945	1,242,521	1,256,538	1,297,754	1,315,780	1,369,140	1,439,250
EBITDA ¹	116,645	137,583	144,072	147,071	161,707	169,500	185,733	194,900
EBIT ¹	67,300	88,879	91,666	94,399	107,951	108,700	119,300	128,000
Net income ¹	41,544	37,067	69,263	77,930	81,925	74,517	85,320	90,800
Net Debt ¹	31,031	-42,148	19,377	-17,849	-29,732	17,774	7,273	1,652
Reference price ²	2,125.00	1,759.00	1,876.00	2,230.00	2,544.50	2,786.00	2,786.00	2,786.00
Nbr of stocks (in thousands)	448,937	444,076	429,196	421,386	417,544	403,707	-	-
Announcement Date	27/04/21	27/04/22	28/04/23	26/04/24	28/04/25	-	-	-

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.($)
SEKISUI CHEMICAL CO., LTD.	15.9x	0.87x	6.74x	2.87%	7.08B
DR HORTON	13.55x	1.3x	10x	1.26%	41.33B
PULTEGROUP, INC.	12.13x	1.46x	8.55x	0.84%	23.71B
DAIWA HOUSE INDUSTRY CO., LTD.	11.07x	0.98x	8.23x	3.3%	20.7B
SEKISUI HOUSE, LTD.	10.14x	0.88x	9.84x	4%	14.73B
TOLL BROTHERS, INC.	11.16x	1.37x	8.14x	0.71%	13.57B
SUMITOMO FORESTRY CO., LTD.	9.37x	0.59x	6.81x	3.37%	5.78B
TAYLOR MORRISON HOME CORPORATION	11.25x	1.03x	8.39x	-.--%	5.74B
BARRATT REDROW PLC	11.9x	0.64x	6.06x	5.02%	5.67B
PERSIMMON PLC	13.75x	1.1x	8.2x	4.81%	5.45B
Average	12.02x	1.02x	8.09x	2.62%	14.38B
Weighted average by Cap.	12.18x	1.15x	8.74x	2.11%