Valuation Shibaura Mechatronics Corporation
Stocks
6590
JP3355000005
Semiconductor Equipment & Testing
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,420.00 JPY | -4.24% |
|
+2.26% | +43.08% |
Company Valuation: Shibaura Mechatronics Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 38,082 | 71,172 | 84,274 | 92,333 | 259,277 | 371,517 | - | - |
| Change | - | 86.89% | 18.41% | 9.56% | 180.81% | 43.29% | - | - |
| Enterprise Value (EV) | 21,967 | 52,783 | 65,821 | 72,591 | 246,587 | 371,517 | 371,517 | 371,517 |
| Change | - | 140.29% | 24.7% | 10.29% | 239.7% | 50.66% | 0% | 0% |
| P/E | 12.8x | 7.74x | 9.62x | 8.94x | 23.2x | 25.1x | 19.7x | 13.7x |
| PBR | 1.55x | 2.16x | 2.17x | 1.95x | 4.66x | 5.36x | 4.27x | 3.27x |
| PEG | - | 0x | -2.43x | 0.5x | 2.87x | 0.8x | 0.7x | 0.3x |
| Capitalization / Revenue | 0.77x | 1.17x | 1.25x | 1.14x | 2.95x | 3.45x | 3.04x | 2.52x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 3.45x | 3.04x | 2.52x |
| EV / EBITDA | 0x | 0x | - | 0x | 0x | 13.3x | 9.66x | 7.36x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 18.3x | 14.5x | 10x |
| EV / FCF | 0x | 0x | 0x | 0x | -0x | 170x | 32.4x | 16.3x |
| FCF Yield | 20.5% | 2.58% | 0.78% | 4.41% | -1.01% | 0.59% | 3.08% | 6.12% |
| Dividend per Share 2 | 15.33 | 37.33 | 40 | 55.6 | 60 | 90.5 | 118.5 | 222 |
| Rate of return | 2.67% | 3.48% | 3.12% | 3.95% | 1.52% | 1.6% | 2.09% | 3.92% |
| EPS 2 | 45.03 | 138.8 | 133.3 | 157.6 | 170.3 | 225.8 | 287.1 | 412.5 |
| Distribution rate | 34.1% | 26.9% | 30% | 35.3% | 35.2% | 40.1% | 41.3% | 53.8% |
| Net sales 1 | 49,272 | 61,001 | 67,556 | 80,915 | 88,039 | 107,767 | 122,025 | 147,396 |
| EBITDA 1 | 6,942 | 12,734 | - | 16,806 | 18,588 | 27,961 | 38,453 | 50,478 |
| EBIT 1 | 5,050 | 10,906 | 11,687 | 14,135 | 15,262 | 20,259 | 25,684 | 37,066 |
| Net income 1 | 2,983 | 9,198 | 8,793 | 10,328 | 11,173 | 14,821 | 18,841 | 27,071 |
| Net Debt | -16,115 | -18,389 | -18,453 | -19,742 | -12,690 | - | - | - |
| Reference price 2 | 574.67 | 1,073.33 | 1,282.00 | 1,408.00 | 3,950.00 | 5,660.00 | 5,660.00 | 5,660.00 |
| Nbr of stocks (in thousands) | 66,268 | 66,310 | 65,736 | 65,577 | 65,640 | 65,639 | - | - |
| Announcement Date | 12/05/22 | 11/05/23 | 09/05/24 | 14/05/25 | 13/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 25.06x | - | - | 1.6% | 2.29B | ||
| 44.22x | 13.65x | 39.75x | 0.34% | 460B | ||
| 70.22x | 10.57x | 53.83x | 0.14% | 79.6B | ||
| 100.55x | 21.73x | 101.15x | 0.08% | 55.36B | ||
| 42x | 10.94x | 28.6x | 0.43% | 51.63B | ||
| 43.82x | 14.04x | 29.6x | 0.89% | 49.21B | ||
| 111.7x | 26.19x | 113.11x | 0.11% | 33.08B | ||
| 45.54x | 4.41x | 12.97x | 0.07% | 33.7B | ||
| 94.18x | 18.61x | 83.65x | 0.22% | 25.09B | ||
| 60.94x | 20.09x | 44.75x | 1.39% | 22.09B | ||
| Average | 63.82x | 15.58x | 56.38x | 0.53% | 81.21B | |
| Weighted average by Cap. | 55.19x | 14.21x | 47.38x | 0.35% |
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
- Stock Market
- Stocks
- 6590 Stock
- Valuation Shibaura Mechatronics Corporation
Select your edition
All financial news and data tailored to specific country editions
















