Valuation M3, Inc. OTC Markets

Stocks

Market Closed - OTC Markets 12:38:44 2026-08-17 EDT			5-day change	1st Jan Change
10.36 ^USD	+1.89%		-.--%	-24.69%

03:35am	Global Trust Networks Co., Ltd. announced that it has received ¥3.55 billion in funding from a group of investors	CI
10-01	Tranche Update on M3, Inc.'s Equity Buyback Plan announced on May 1, 2026.	CI

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	1,219,065	-	-
Change	-	-26.12%	-35.25%	-20.35%	-7.28%	13.77%	-	-
Enterprise Value (EV) ¹	2,892,240	2,133,134	1,311,648	1,045,201	948,523	1,078,498	1,050,670	1,018,596
Change	-	-26.25%	-38.51%	-20.31%	-9.25%	13.7%	-2.58%	-3.05%
P/E	47.5x	45.7x	32x	28.5x	22.1x	23.6x	21.1x	19.2x
PBR	11.8x	7.43x	4.14x	3.07x	2.64x	2.8x	2.58x	2.34x
PEG	-	-2x	-4.17x	-2.7x	1x	3.57x	1.8x	1.97x
Capitalization / Revenue	14.6x	9.71x	6.07x	4.06x	3.05x	3.14x	2.88x	2.64x
EV / Revenue	13.9x	9.24x	5.49x	3.67x	2.7x	2.78x	2.48x	2.21x
EV / EBITDA	28.5x	26.9x	17.9x	13.9x	10.4x	11.3x	10x	8.9x
EV / EBIT	30.4x	29.6x	20.4x	16.6x	12.9x	13.8x	12.1x	10.7x
EV / FCF	101x	60.6x	25.5x	83x	17.4x	21.4x	18.6x	16.4x
FCF Yield	0.99%	1.65%	3.91%	1.2%	5.73%	4.68%	5.38%	6.11%
Dividend per Share ²	16	19	21	21	22	23.28	25.38	27.27
Rate of return	0.36%	0.58%	0.98%	1.23%	1.37%	1.27%	1.39%	1.49%
EPS ²	94.06	72.22	66.68	59.62	72.53	77.33	86.65	95.11
Distribution rate	17%	26.3%	31.5%	35.2%	30.3%	30.1%	29.3%	28.7%
Net sales ¹	208,159	230,818	238,883	284,900	351,363	387,786	423,080	461,801
EBITDA ¹	101,415	79,417	73,259	75,176	90,776	95,476	104,553	114,416
EBIT ¹	95,141	71,983	64,381	62,971	73,547	78,309	86,937	95,301
Net income ¹	63,845	49,028	45,271	40,484	49,100	51,196	57,112	62,821
Net Debt ¹	-141,216	-107,937	-139,396	-110,513	-123,028	-140,567	-168,395	-200,469
Reference price ²	4,469.00	3,301.00	2,137.00	1,702.00	1,605.50	1,826.50	1,826.50	1,826.50
Nbr of stocks (in thousands)	678,777	678,907	679,010	679,033	667,425	667,432	-	-
Announcement Date	4/27/22	4/28/23	4/26/24	5/2/25	5/1/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ALPHABET INC.	16.79x	8.21x	17.53x	0.25%	4,223B
META PLATFORMS, INC.	23.8x	7.52x	13.22x	0.28%	1,890B
MASTERCARD, INC.	28.88x	13.54x	21.39x	0.63%	495B
TENCENT HOLDINGS LIMITED	14.59x	3.89x	9.01x	1.4%	485B
NETFLIX, INC.	18.83x	5.58x	16.77x	-.--%	281B
ALIBABA GROUP HOLDING LIMITED	21.39x	1.56x	10.77x	0.98%	275B
SHOPIFY INC.	99.64x	13.12x	70.46x	-.--%	206B
UBER TECHNOLOGIES, INC.	21.84x	2.49x	12.69x	-.--%	142B
SK SQUARE CO., LTD.	3.08x	86.09x	2.34x	0.13%	114B
Average	27.65x	15.78x	19.35x	0.41%	901.18B
Weighted average by Cap.	21.26x	8.91x	17.04x	0.35%