Company Valuation: Sharp Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 701,805 605,772 539,765 612,939 374,001 419,127 - -
Change - -13.68% -10.9% 13.56% -38.98% 12.07% - -
Enterprise Value (EV) 1 1,041,014 1,050,338 786,522 854,980 568,396 700,246 627,615 581,644
Change - 0.9% -25.12% 8.7% -33.52% 23.2% -10.37% -7.32%
P/E 9.48x -2.29x -3.6x 17x 7.89x 14.4x 11.5x 10.8x
PBR 1.54x 2.91x 3.79x 4x 1.34x 1.5x 1.36x 1.16x
PEG - 0x 0.1x -0x 0.3x -0.4x 0.5x 1.75x
Capitalization / Revenue 0.28x 0.24x 0.23x 0.28x 0.2x 0.24x 0.25x 0.25x
EV / Revenue 0.42x 0.41x 0.34x 0.4x 0.3x 0.39x 0.37x 0.35x
EV / EBITDA 6.63x 16.4x 17.1x 11.3x 6.68x 9.83x 7.43x 6.58x
EV / EBIT 12.3x -40.8x -38.7x 31.3x 11.7x 17.6x 12.1x 10.7x
EV / FCF 23.8x 18.9x 6.92x -8.12x -7.91x 9.36x 15x 21.4x
FCF Yield 4.2% 5.3% 14.4% -12.3% -12.6% 10.7% 6.68% 4.68%
Dividend per Share 2 40 - - - - - 5 10
Rate of return 3.48% - - - - - 0.77% 1.55%
EPS 2 121.1 -407.3 -231 55.59 73.05 44.79 56.11 59.57
Distribution rate 33% - - - - - 8.91% 16.8%
Net sales 1 2,495,588 2,548,117 2,321,921 2,160,146 1,892,811 1,776,462 1,680,870 1,660,250
EBITDA 1 157,113 64,080 45,872 75,797 85,127 71,248 84,524 88,333
EBIT 1 84,716 -25,719 -20,343 27,338 48,565 39,745 51,766 54,250
Net income 1 73,991 -260,840 -149,980 36,095 47,434 29,081 36,435 38,677
Net Debt 1 339,209 444,566 246,757 242,041 194,395 281,119 208,487 162,516
Reference price 2 1,149.00 933.00 831.30 944.00 576.00 645.50 645.50 645.50
Nbr of stocks (in thousands) 610,797 649,274 649,302 649,300 649,307 649,306 - -
Announcement Date 11/05/22 11/05/23 14/05/24 12/05/25 12/05/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.41x0.39x9.83x-.--% 2.66B
17.3x1.59x7.82x0.91% 141B
21.67x1.38x10.41x1.29% 67.46B
16.64x0.4x4.72x0.73% 26.1B
33.15x10.2x19.71x1.48% 25.4B
65.61x1.07x33.55x0.09% 8.06B
36.27x17.83x29.74x - 7.24B
13.93x0.25x6.37x3.68% 5.65B
58.55x2.25x52.74x0.18% 5.39B
25.97x - - - 5.34B
Average 30.35x 3.93x 19.43x 1.04% 29.45B
Weighted average by Cap. 22.22x 2.56x 11.28x 1.04%

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

  1. Stock Market
  2. Stocks
  3. 6753 Stock
  4. Valuation Sharp Corporation