Valuation SIIX Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 04:30:00 31/07/26 pm AEST			5-day change	1st Jan Change
1,404.00 ^JPY	-0.64%		-.--%	+7.26%

13/05	SIIX Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
13/05	SIIX Corporation Provides Consolidated Earnings Guidance for the Financial Year Ending December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	66,920	60,406	68,869	56,788	61,703	66,181	-	-
Change	-	-9.73%	14.01%	-17.54%	8.65%	7.26%	-	-
Enterprise Value (EV)	107,443	107,874	110,870	86,837	71,381	66,181	66,181	66,181
Change	-	0.4%	2.78%	-21.68%	-17.8%	-7.28%	0%	0%
P/E	14.7x	12.8x	8.43x	15.1x	24.8x	9.88x	9.45x	8.59x
PBR	1.02x	0.79x	0.77x	0.57x	0.6x	0.61x	0.59x	0.56x
PEG	-	3.45x	0.1x	-0.3x	-0.7x	0x	2.1x	0.9x
Capitalization / Revenue	0.3x	0.22x	0.22x	0.19x	0.21x	0.22x	0.21x	0.2x
EV / Revenue	0x	0x	0x	0x	0x	0.22x	0.21x	0.2x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.62x	6.02x	5.52x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	30	31	44	48	49	50	50	50
Rate of return	2.12%	2.43%	3.01%	3.98%	3.74%	3.56%	3.56%	3.56%
EPS ²	96.53	100.1	173.6	79.75	52.82	142.1	148.5	163.4
Distribution rate	31.1%	31%	25.4%	60.2%	92.8%	35.2%	33.7%	30.6%
Net sales ¹	226,833	277,031	309,768	302,314	289,491	300,000	310,000	330,000
EBITDA	11,083	16,643	21,182	18,339	18,024	-	-	-
EBIT ¹	4,954	8,929	12,254	8,559	8,853	10,000	11,000	12,000
Net income ¹	4,561	4,733	8,185	3,754	2,488	6,700	7,000	7,700
Net Debt	40,523	47,468	42,001	30,049	9,678	-	-	-
Reference price ²	1,416.00	1,277.00	1,463.00	1,206.00	1,309.00	1,404.00	1,404.00	1,404.00
Nbr of stocks (in thousands)	47,260	47,303	47,074	47,088	47,138	47,138	-	-
Announcement Date	14/2/22	14/2/23	14/2/24	14/2/25	12/2/26	-	-	-

¹JPY in Million²JPY

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.($)
SIIX CORPORATION	9.94x	-	-	3.54%	418M
KEYENCE CORPORATION	35.26x	12.32x	22.64x	0.79%	120B
FLEX LTD.	27.2x	1.25x	14.33x	-.--%	41B
SHENGYI TECHNOLOGY CO.,LTD.	39.13x	5.88x	27.58x	2.02%	35.95B
TDK CORPORATION	23.16x	1.87x	9x	1.43%	33.47B
TELEDYNE TECHNOLOGIES INCORPORATED	31.06x	4.74x	18.93x	-.--%	30.09B
KYOCERA CORPORATION	32.02x	2.15x	14.37x	1.58%	29.11B
HEXAGON AB	10.75x	6.03x	16.73x	1.39%	26.83B
HALMA PLC	31.24x	4.78x	19.13x	0.74%	18.15B
LINGYI ITECH (GUANGDONG) COMPANY	28.8x	1.55x	13.59x	0.44%	13.77B
Average	26.85x	4.51x	17.37x	1.19%	34.89B
Weighted average by Cap.	30.54x	6.54x	18.85x	0.92%