Valuation SPK Corporation

Stocks

Market Closed - Japan Exchange 04:30:00 18/09/26 pm AEST			5-day change	1st Jan Change
1,466.00 ^JPY	-0.07%		+3.31%	+23.66%

27/08	SPK Corporation agreed to acquire remaining 95% stake in Fukuda Parts Co., Ltd..	CI
08/05	Spk Corporation Announces Dividend for the Fiscal Year Ended March 31, 2026, Payable on June 8, 2026; Provides Dividend Guidance for the Second Quarter and Year Ending March 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	12,974	13,406	17,383	20,777	20,957	25,464
Change	-	3.33%	29.66%	19.53%	0.87%	21.5%
Enterprise Value (EV) ¹	8,023	9,548	14,125	18,141	20,673	24,195
Change	-	19%	47.93%	28.43%	13.96%	17.03%
P/E	9.38x	8.25x	8.44x	8.69x	8.38x	9.46x
PBR	0.69x	0.66x	0.78x	0.85x	0.78x	0.87x
PEG	-	0.5x	0.3x	0.5x	2.05x	1.25x
Capitalization / Revenue	0.31x	0.28x	0.32x	0.33x	0.3x	0.34x
EV / Revenue	0.19x	0.2x	0.26x	0.29x	0.3x	0.32x
EV / EBITDA	3.5x	4.06x	4.47x	4.87x	5.12x	5.35x
EV / EBIT	3.93x	4.69x	5.19x	5.77x	6.24x	6.74x
EV / FCF	4.82x	-18.1x	-34x	-58.9x	-15.8x	15.3x
FCF Yield	20.8%	-5.52%	-2.94%	-1.7%	-6.31%	6.52%
Dividend per Share ²	18.5	20	22	25	30	36.5
Rate of return	2.86%	3%	2.54%	2.42%	2.89%	2.89%
EPS ²	68.86	80.91	102.5	119.1	124	133.3
Distribution rate	26.9%	24.7%	21.5%	21%	24.2%	27.4%
Net sales ¹	41,902	47,686	54,695	63,302	68,720	75,246
EBITDA ¹	2,295	2,350	3,158	3,726	4,040	4,522
EBIT ¹	2,044	2,035	2,720	3,145	3,311	3,588
Net income ¹	1,383	1,625	2,059	2,392	2,497	2,692
Net Debt ¹	-4,951	-3,858	-3,258	-2,636	-284	-1,269
Reference price ²	646.00	667.50	865.50	1,034.50	1,038.50	1,261.00
Nbr of stocks (in thousands)	20,084	20,084	20,084	20,084	20,180	20,193
Announcement Date	22/6/21	22/6/22	22/6/23	26/6/24	25/6/25	18/6/26

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.($)
SPK CORPORATION	-	-	-	-	189M
GENUINE PARTS COMPANY	20.43x	0.87x	10.43x	3.24%	17.66B
LKQ CORPORATION	12.19x	0.7x	6.8x	-	5.89B
INCHCAPE PLC	10.81x	0.37x	5.13x	4.36%	3.74B
INTER CARS S.A.	13.36x	0.67x	9.51x	0.15%	3.43B
AUTO PARTNER SA	12.92x	0.89x	9.68x	0.56%	1.03B
SUPPLY NETWORK LIMITED	26.74x	3.31x	16.13x	2.74%	1.07B
YELLOW HAT LTD.	11.3x	-	-	-	937M
CENTRAL AUTOMOTIVE PRODUCTS LTD.	12.64x	-	-	2.88%	770M
BAPCOR LIMITED	23.47x	0.41x	4.99x	0.29%	373M
Average	15.98x	1.03x	8.95x	2.03%	3.51B
Weighted average by Cap.	16.90x	0.84x	9.19x	2.85%