|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,199.00 JPY | +5.18% |
|
+9.80% | -7.98% |
| 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 | 39x | 19.8x | 24.5x | 22.3x | 15.9x | 14.3x |
| PBR | 4.77x | 3.24x | 4.44x | 4.65x | 3.03x | 2.84x |
| PEG | - | 0.4x | 0.8x | 0.6x | 2.45x | 0.6x |
| 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 | 949.00 | 735.00 | 1,175.00 | 1,480.00 | 1,125.00 | 1,241.00 |
| Nbr of stocks (in thousands) | 4,891 | 4,890 | 4,890 | 4,890 | 4,890 | 4,890 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 34.34M | |
| 17.42x | 1.2x | 8.38x | 1.11% | 223B | |
| 138.35x | 10.08x | 54.61x | -.--% | 156B | |
| 8.95x | 0.72x | 3.22x | -.--% | 119B | |
| 45.19x | 2.02x | 19.51x | -.--% | 91.54B | |
| -36.15x | 0.76x | 50.35x | -.--% | 59.01B | |
| 24.99x | 4.47x | 14.57x | 1.09% | 50.47B | |
| 18.49x | 4.87x | 11.81x | - | 27.07B | |
| 4.96x | 0.17x | 1.84x | 4.47% | 6.4B | |
| 32.96x | 4.31x | 19.25x | -.--% | 6.27B | |
| Average | 28.35x | 3.18x | 20.39x | 0.83% | 73.98B | |
| Weighted average by Cap. | 41.35x | 3.44x | 22.63x | 0.46% |
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.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
