|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 574.00 JPY | -5.12% |
|
-4.49% | -11.90% |
| 18-05-22 | Certain Common Shares of M - mart Inc. are subject to a Lock-Up Agreement Ending on 23-MAY-2018. | CI |
| 18-02-22 | M - mart Inc. has completed an IPO in the amount of ¥728.376 million. | CI |
Company Valuation: M - mart Inc.
Data adjusted to current consolidation scope
| Fiscal Period: January | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 4,641 | 3,595 | 5,746 | 7,238 | 5,502 | 6,069 |
| Change | - | -22.55% | 59.86% | 25.96% | -23.99% | 10.31% |
| Enterprise Value (EV) 1 | 3,457 | 2,227 | 4,149 | 5,282 | 3,280 | 3,502 |
| Change | - | -35.6% | 86.36% | 27.3% | -37.91% | 6.78% |
| P/E | 19.5x | 9.88x | 12.2x | 11.2x | 7.97x | 7.17x |
| PBR | 2.38x | 1.62x | 2.22x | 2.33x | 1.52x | 1.42x |
| PEG | - | 0.2x | 0.4x | 0.3x | 1.23x | 0.3x |
| Capitalization / Revenue | 5.97x | 3.99x | 5.83x | 6.18x | 4.25x | 4.45x |
| EV / Revenue | 4.45x | 2.47x | 4.21x | 4.51x | 2.53x | 2.57x |
| EV / EBITDA | 19.3x | 8.22x | 11.8x | 10.9x | 6.25x | 5.5x |
| EV / EBIT | 19.4x | 8.25x | 11.9x | 10.9x | 6.28x | 5.54x |
| EV / FCF | 18.6x | 10.1x | 15.9x | 13.2x | 9.9x | 8.3x |
| FCF Yield | 5.39% | 9.87% | 6.31% | 7.6% | 10.1% | 12.1% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 24.33 | 37.21 | 48.05 | 66.25 | 70.55 | 86.5 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 777 | 902 | 986 | 1,171 | 1,294 | 1,363 |
| EBITDA 1 | 179 | 271 | 352 | 486 | 525 | 637 |
| EBIT 1 | 178 | 270 | 350 | 484 | 522 | 632 |
| Net income 1 | 119 | 182 | 235 | 324 | 345 | 423 |
| Net Debt 1 | -1,184 | -1,368 | -1,597 | -1,956 | -2,222 | -2,567 |
| Reference price 2 | 474.50 | 367.50 | 587.50 | 740.00 | 562.50 | 620.50 |
| Nbr of stocks (in thousands) | 9,781 | 9,781 | 9,781 | 9,781 | 9,781 | 9,781 |
| Announcement Date | 4/23/21 | 4/22/22 | 4/24/23 | 4/23/24 | 4/25/25 | 4/23/26 |
1JPY in Million2JPY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 36.11M | |
| 19.77x | 1.42x | 9.9x | 0.95% | 262B | |
| 169.3x | 10.87x | 58.92x | -.--% | 168B | |
| 9.41x | 0.81x | 3.6x | -.--% | 126B | |
| 46.61x | 2.1x | 20.51x | -.--% | 94.46B | |
| -43.28x | 0.99x | 65.31x | -.--% | 72.63B | |
| 25.33x | 4.52x | 14.76x | 1.07% | 51.19B | |
| 19.49x | 5.19x | 12.58x | - | 28.53B | |
| 5.61x | 0.23x | 2.41x | 3.96% | 7.26B | |
| 35.76x | 4.72x | 21.26x | -.--% | 6.76B | |
| Average | 32.00x | 3.43x | 23.25x | 0.75% | 81.7B | |
| Weighted average by Cap. | 46.78x | 3.65x | 25.59x | 0.42% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 4380 Stock
- Valuation M - mart Inc.
Select your edition
All financial news and data tailored to specific country editions
