Company Valuation: ENSHU Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 6,154 4,521 4,256 4,331 3,114 3,404
Change - -26.54% -5.87% 1.77% -28.1% 9.31%
Enterprise Value (EV) 1 12,858 9,774 11,506 11,729 10,472 9,995
Change - -23.99% 17.72% 1.94% -10.72% -4.56%
P/E 24.6x 12.2x -40.9x 19.6x -1.38x 14.4x
PBR 0.62x 0.42x 0.37x 0.37x 0.3x 0.32x
PEG - 0.3x 0x -0x 0x -0x
Capitalization / Revenue 0.28x 0.19x 0.17x 0.18x 0.14x 0.18x
EV / Revenue 0.58x 0.41x 0.46x 0.49x 0.48x 0.52x
EV / EBITDA 8.28x 5.2x 9.09x 6.45x 19.1x 7.17x
EV / EBIT 27.8x 13x 144x 21.7x -14.9x 26.2x
EV / FCF -23.2x 5.59x -10.1x 14.4x 11.6x 11x
FCF Yield -4.31% 17.9% -9.9% 6.92% 8.64% 9.08%
Dividend per Share 2 5 13 - 13 10 10
Rate of return 0.51% 1.81% - 1.89% 2.02% 1.85%
EPS 2 39.65 58.68 -16.49 35.05 -358.6 37.44
Distribution rate 12.6% 22.2% - 37.1% -2.79% 26.7%
Net sales 1 22,120 23,904 24,813 24,091 21,886 19,218
EBITDA 1 1,553 1,881 1,266 1,818 547 1,394
EBIT 1 463 752 80 541 -705 381
Net income 1 250 370 -104 221 -2,261 236
Net Debt 1 6,704 5,253 7,250 7,398 7,358 6,591
Reference price 2 976.00 717.00 675.00 687.00 494.00 540.00
Nbr of stocks (in thousands) 6,306 6,305 6,305 6,305 6,304 6,304
Announcement Date 6/29/21 6/29/22 6/29/23 6/26/24 6/24/25 6/26/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 27.14M
48.15x10.49x33.63x1.16% 3.48B
32.1x - - - 2.97B
25.82x1.17x9.25x3.8% 2.53B
11.69x2.24x7.18x3.8% 2.33B
5.91x0.85x4.04x2.74% 2.22B
11.52x1.01x6.67x2.36% 2.22B
22.95x - - - 2.14B
Average 22.59x 3.15x 12.15x 2.77% 2.24B
Weighted average by Cap. 24.78x 3.82x 14.16x 2.65%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 6218 Stock
  4. Valuation ENSHU Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!