Company Valuation: GMB Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 2,956 5,120 3,921 4,597 6,092 4,873
Change - 73.21% -23.41% 17.23% 32.52% -20.01%
Enterprise Value (EV) 1 18,370 19,863 23,053 25,473 31,486 30,780
Change - 8.13% 16.06% 10.5% 23.61% -2.24%
P/E -3.24x -16.2x 5.94x 3.79x 14.9x 8.23x
PBR 0.15x 0.26x 0.19x 0.21x 0.27x 0.21x
PEG - 0.2x -0x 0x -0.2x 0.2x
Capitalization / Revenue 0.05x 0.09x 0.05x 0.05x 0.06x 0.05x
EV / Revenue 0.3x 0.35x 0.32x 0.29x 0.33x 0.3x
EV / EBITDA 5.27x 6.39x 5.14x 4.43x 5.76x 5.2x
EV / EBIT 4,593x -236x 20.1x 11.9x 19.3x 15.8x
EV / FCF 23.4x 47x -4.81x -37.7x -6.67x -41.9x
FCF Yield 4.28% 2.13% -20.8% -2.65% -15% -2.39%
Dividend per Share 2 40 - 20 20 30 40
Rate of return 7.08% - 2.69% 2.3% 2.61% 4.36%
EPS 2 -174.1 -60.02 125.3 229.6 77.05 111.6
Distribution rate -23% - 16% 8.71% 38.9% 35.8%
Net sales 1 61,223 57,409 71,406 87,169 96,291 103,712
EBITDA 1 3,484 3,109 4,486 5,752 5,466 5,919
EBIT 1 4 -84 1,148 2,142 1,631 1,943
Net income 1 -910 -315 660 1,213 408 592
Net Debt 1 15,414 14,743 19,132 20,876 25,394 25,907
Reference price 2 565.00 974.00 744.00 869.00 1,150.00 918.00
Nbr of stocks (in thousands) 5,232 5,257 5,270 5,290 5,297 5,308
Announcement Date 6/30/20 6/21/21 6/27/22 6/26/23 6/24/24 6/26/25
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 31.02M
-16.51x6.43x-15.9x-.--% 7.87B
20.72x1.02x10.65x1.63% 5.13B
17.86x0.12x1.28x0.91% 4.5B
18.9x0.38x5.47x2.92% 4.06B
15.54x1.08x6.54x2.6% 3.92B
15.29x1.53x10.69x1.16% 3.77B
20.13x0.64x6.4x-.--% 3.03B
16.04x0.94x10.59x2.05% 2.26B
20.48x - - 2.66% 1.33B
Average 14.27x 1.52x 4.46x 1.55% 3.59B
Weighted average by Cap. 10.50x 2.08x 1.93x 1.31%

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. 7214 Stock
  4. Valuation GMB Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!