Valuation Solasto Corporation

Stocks

Delayed Japan Exchange 07:30:00 05/08/2026 BST			5-day change	1st Jan Change
1,118.00 ^JPY	+0.54%		0.00%	+31.84%

05-27	Solasto Corp - announces board resolution to cancel treasury shares	RE
05-18	Solasto Corporation(TSE:6197) dropped from S&P Global BMI Index	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	93,351	60,010	50,639	42,259	100,982	101,236	-
Change	-	-35.72%	-15.62%	-16.55%	138.96%	0.25%	-
Enterprise Value (EV)	111,659	73,939	64,039	51,331	106,886	101,236	101,236
Change	-	-33.78%	-13.39%	-19.84%	108.23%	-5.29%	0%
P/E	26.6x	18.9x	22.9x	10.7x	27.3x	23.3x	21.1x
PBR	4.64x	2.78x	2.48x	1.86x	4.3x	3.7x	3.39x
PEG	-	-1.97x	-0.8x	0.1x	-5.53x	1.3x	2.1x
Capitalization / Revenue	0.8x	0.46x	0.37x	0.31x	0.72x	0.69x	0.67x
EV / Revenue	0x	0x	0x	0x	0x	0.69x	0.67x
EV / EBITDA	0x	0x	0x	0x	0x	9.57x	9.1x
EV / EBIT	0x	0x	0x	0x	0x	13.7x	12.7x
EV / FCF	-0x	0x	0x	0x	0x	21.1x	21.5x
FCF Yield	-2.06%	11.4%	10.1%	11.2%	5.78%	4.74%	4.64%
Dividend per Share ²	20	20	20	20	11	24.5	26
Rate of return	2.02%	3.15%	3.63%	4.37%	0.99%	2.19%	2.33%
EPS ²	37.08	33.53	24.11	42.94	40.82	48.05	52.95
Distribution rate	53.9%	59.6%	83%	46.6%	26.9%	51%	49.1%
Net sales ¹	117,239	131,088	135,139	137,435	141,144	145,750	150,100
EBITDA ¹	8,916	9,460	8,855	10,125	10,444	10,575	11,125
EBIT ¹	6,319	6,325	5,517	7,017	7,345	7,400	7,950
Net income ¹	3,502	3,172	2,257	3,960	3,740	4,350	4,800
Net Debt	18,308	13,929	13,400	9,072	5,904	-	-
Reference price ²	988.00	634.00	551.00	458.00	1,115.00	1,118.00	1,118.00
Nbr of stocks (in thousands)	94,485	94,653	91,903	92,268	90,567	90,551	-
Announcement Date	11/05/22	11/05/23	10/05/24	12/05/25	13/05/26	-	-

¹JPY in Million²

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.($)
SOLASTO CORPORATION	23.27x	-	-	2.19%	635M
CVS HEALTH CORPORATION	13.86x	0.41x	8.67x	2.83%	120B
HCA HEALTHCARE, INC.	14.5x	1.82x	9.08x	0.72%	92.93B
FRESENIUS SE & CO. KGAA	14.05x	1.53x	9.21x	2.54%	30.26B
QUEST DIAGNOSTICS INCORPORATED	24x	2.66x	13.49x	1.35%	26.92B
TENET HEALTHCARE CORPORATION	8.46x	1.48x	6.76x	-.--%	22.43B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	32.8x	5.89x	24.21x	2.12%	22.19B
REDE D'OR SÃO LUIZ S.A.	15.91x	1.48x	7.09x	4.47%	14.64B
FRESENIUS MEDICAL CARE AG	13.88x	1x	5.63x	3.54%	12.46B
DAVITA INC.	12.11x	1.56x	7.56x	0.94%	11.26B
Average	17.28x	1.98x	10.19x	2.07%	35.41B
Weighted average by Cap.	15.71x	1.56x	9.84x	1.95%