|
Market Closed -
OTC Markets
12:38:44 2026-08-17 EDT
|
5-day change | 1st Jan Change | ||
| 10.36 USD | +1.89% |
|
-.--% | -24.69% |
| 08-24 | M3 Finalizes Terms for 1,028 Units of Share Acquisition Rights | MT |
| 08-18 | Japan's Nikkei slumps sharply as tech selloff spreads | RE |
Company Valuation: M3, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,033,456 | 2,241,071 | 1,451,044 | 1,155,714 | 1,071,551 | 1,162,997 | - | - |
| Change | - | -26.12% | -35.25% | -20.35% | -7.28% | 8.53% | - | - |
| Enterprise Value (EV) 1 | 2,892,240 | 2,133,134 | 1,311,648 | 1,045,201 | 948,523 | 1,024,535 | 995,601 | 964,594 |
| Change | - | -26.25% | -38.51% | -20.31% | -9.25% | 8.01% | -2.82% | -3.11% |
| P/E | 47.5x | 45.7x | 32x | 28.5x | 22.1x | 22x | 19.7x | 17.7x |
| PBR | 11.8x | 7.43x | 4.14x | 3.07x | 2.64x | 2.67x | 2.45x | 2.22x |
| PEG | - | -2x | -4.17x | -2.7x | 1x | 2.4x | 1.7x | 1.6x |
| Capitalization / Revenue | 14.6x | 9.71x | 6.07x | 4.06x | 3.05x | 2.99x | 2.73x | 2.5x |
| EV / Revenue | 13.9x | 9.24x | 5.49x | 3.67x | 2.7x | 2.63x | 2.34x | 2.07x |
| EV / EBITDA | 28.5x | 26.9x | 17.9x | 13.9x | 10.4x | 10.7x | 9.36x | 8.19x |
| EV / EBIT | 30.4x | 29.6x | 20.4x | 16.6x | 12.9x | 12.8x | 11.2x | 9.83x |
| EV / FCF | 101x | 60.6x | 25.5x | 83x | 17.4x | 20.9x | 17x | 15.1x |
| FCF Yield | 0.99% | 1.65% | 3.91% | 1.2% | 5.73% | 4.78% | 5.87% | 6.61% |
| Dividend per Share 2 | 16 | 19 | 21 | 21 | 22 | 23.51 | 26.41 | 28.17 |
| Rate of return | 0.36% | 0.58% | 0.98% | 1.23% | 1.37% | 1.35% | 1.52% | 1.62% |
| EPS 2 | 94.06 | 72.22 | 66.68 | 59.62 | 72.53 | 79.17 | 88.61 | 98.22 |
| Distribution rate | 17% | 26.3% | 31.5% | 35.2% | 30.3% | 29.7% | 29.8% | 28.7% |
| Net sales 1 | 208,159 | 230,818 | 238,883 | 284,900 | 351,363 | 389,195 | 425,497 | 465,571 |
| EBITDA 1 | 101,415 | 79,417 | 73,259 | 75,176 | 90,776 | 96,120 | 106,379 | 117,736 |
| EBIT 1 | 95,141 | 71,983 | 64,381 | 62,971 | 73,547 | 79,815 | 88,871 | 98,100 |
| Net income 1 | 63,845 | 49,028 | 45,271 | 40,484 | 49,100 | 52,481 | 58,459 | 64,776 |
| Net Debt 1 | -141,216 | -107,937 | -139,396 | -110,513 | -123,028 | -138,461 | -167,396 | -198,403 |
| Reference price 2 | 4,469.00 | 3,301.00 | 2,137.00 | 1,702.00 | 1,605.50 | 1,742.50 | 1,742.50 | 1,742.50 |
| Nbr of stocks (in thousands) | 678,777 | 678,907 | 679,010 | 679,033 | 667,425 | 667,430 | - | - |
| Announcement Date | 4/27/22 | 4/28/23 | 4/26/24 | 5/2/25 | 5/1/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.41x | 6.63x | 19.91x | -.--% | 334B | |
| 22.18x | 2.6x | 13.22x | -.--% | 148B | |
| 39.51x | 4.64x | 30.64x | -.--% | 114B | |
| 2.69x | 70.34x | 1.96x | 0.15% | 97.83B | |
| 32.13x | 6.3x | 17.71x | -.--% | 101B | |
| 78.68x | 4.67x | 22.23x | -.--% | 88.19B | |
| 10.12x | 7.35x | 88.36x | 0.68% | 87.6B | |
| 7.75x | 2.97x | 61.59x | 0.77% | 33.77B | |
| 188.46x | 2.94x | 85.75x | -.--% | 31.03B | |
| Average | 44.88x | 12.05x | 37.93x | 0.18% | 115.13B | |
| Weighted average by Cap. | 31.59x | 11.48x | 27.54x | 0.1% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 2413 Stock
- MTHRF Stock
- Valuation M3, Inc.
Select your edition
All financial news and data tailored to specific country editions
