Company Valuation: Star Asia Investment Corporation

Data adjusted to current consolidation scope
Fiscal Period: July 2022 2023 2024 2025 2027 2028
Market Cap 1 106,469 110,497 134,730 157,727 141,874 -
Change - 3.78% 21.93% 17.07% - -
Enterprise Value (EV) 106,469 110,497 134,730 157,727 141,874 141,874
Change - 3.78% 21.93% 17.07% - 0%
P/E 20.9x 19.9x 18.2x 18x 15.8x 15.1x
PBR 1.11x 1.07x 1.06x 1.09x 0.99x -
PEG - 16.69x 2.26x 3.98x - 3.56x
Capitalization / Revenue 9.24x 8.79x 9.04x 8.86x 7.34x 6.95x
EV / Revenue 0x 0x 0x 0x 7.34x 6.95x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x 0x 0x 12.4x 11.6x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 2,940 2,967 3,110 3,297 3,412 3,554
Rate of return 4.94% 5.16% 5.48% 5.62% 6.46% 6.73%
EPS 2 2,851 2,885 3,117 3,258 3,347 3,489
Distribution rate 103% 103% 99.8% 101% 102% 102%
Net sales 1 11,521 12,575 14,912 17,804 19,327 20,404
EBITDA 7,242 - - - - -
EBIT 1 5,927 6,397 7,917 9,811 11,455 12,230
Net income 1 4,924 5,342 6,601 8,191 8,993 9,376
Net Debt - - - - - -
Reference price 2 59,500.00 57,500.00 56,800.00 58,700.00 52,800.00 52,800.00
Nbr of stocks (in thousands) 1,789 1,922 2,372 2,687 2,687 -
Announcement Date 16/03/22 16/03/23 15/03/24 17/03/25 - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 913M
23.43x13.45x15.71x5.3% 16.07B
8.23x13.7x17.69x6.39% 6.6B
22.7x14.24x15.97x4.25% 6.46B
11.83x14.33x15.27x5.39% 6.27B
8.6x16.51x19.89x8.31% 5.81B
9.93x14.37x15.39x7.14% 5.79B
8.38x13.76x17.66x5.94% 5.74B
12.45x11.25x12.89x5.55% 5.17B
Average 13.19x 13.95x 16.31x 6.03% 6.54B
Weighted average by Cap. 15.05x 13.90x 16.25x 5.89%

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. 3468 Stock
  4. Valuation Star Asia Investment Corporation
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!