Company Valuation: Sharp Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 701,805 605,772 539,765 612,939 374,001 440,230 - -
Change - -13.68% -10.9% 13.56% -38.98% 17.71% - -
Enterprise Value (EV) 1 1,041,014 1,050,338 786,522 854,980 568,396 721,348 648,717 602,746
Change - 0.9% -25.12% 8.7% -33.52% 26.91% -10.07% -7.09%
P/E 9.48x -2.29x -3.6x 17x 7.89x 15.1x 12.1x 11.4x
PBR 1.54x 2.91x 3.79x 4x 1.34x 1.57x 1.43x 1.22x
PEG - 0x 0.1x -0x 0.3x -0.4x 0.5x 1.85x
Capitalization / Revenue 0.28x 0.24x 0.23x 0.28x 0.2x 0.25x 0.26x 0.27x
EV / Revenue 0.42x 0.41x 0.34x 0.4x 0.3x 0.41x 0.39x 0.36x
EV / EBITDA 6.63x 16.4x 17.1x 11.3x 6.68x 10.1x 7.67x 6.82x
EV / EBIT 12.3x -40.8x -38.7x 31.3x 11.7x 18.1x 12.5x 11.1x
EV / FCF 23.8x 18.9x 6.92x -8.12x -7.91x 9.64x 15.5x 22.2x
FCF Yield 4.2% 5.3% 14.4% -12.3% -12.6% 10.4% 6.46% 4.51%
Dividend per Share 2 40 - - - - - 5 10
Rate of return 3.48% - - - - - 0.74% 1.47%
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 1,149.00 933.00 831.30 944.00 576.00 678.00 678.00 678.00
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.($)
14.94x0.4x10.04x-.--% 2.82B
16.75x1.53x7.42x0.94% 139B
20.91x1.33x9.93x1.35% 65.06B
16.94x0.39x4.69x0.75% 25.83B
25.87x - - - 5.32B
28.9x - - 1.89% 3.27B
16.6x1.25x7.76x2.85% 2.96B
36.65x - - 0.82% 2.65B
-32.61x1.9x16.91x-.--% 2.16B
Average 16.11x 1.13x 9.46x 1.07% 27.65B
Weighted average by Cap. 17.97x 1.34x 7.93x 1.05%

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
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!