|
Market Closed -
OTC Markets
15:52:46 2026-06-04 EDT
|
5-day change | 1st Jan Change | ||
| 4.790 USD | +1.48% |
|
-7.53% | -28.08% |
| 08-18 | Japan's Nikkei slumps sharply as tech selloff spreads | RE |
| 08-11 | Japan's Nikkei struggles for direction as investors await US CPI data | 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 | 1,139,971 | - | - |
| Change | - | -26.12% | -35.25% | -20.35% | -7.28% | 6.39% | - | - |
| Enterprise Value (EV) 1 | 2,892,240 | 2,133,134 | 1,311,648 | 1,045,201 | 948,523 | 1,001,143 | 971,806 | 940,058 |
| Change | - | -26.25% | -38.51% | -20.31% | -9.25% | 5.55% | -2.93% | -3.27% |
| P/E | 47.5x | 45.7x | 32x | 28.5x | 22.1x | 21.4x | 19.1x | 17.2x |
| PBR | 11.8x | 7.43x | 4.14x | 3.07x | 2.64x | 2.63x | 2.39x | 2.17x |
| PEG | - | -2x | -4.17x | -2.7x | 1x | 2.1x | 1.6x | 1.5x |
| Capitalization / Revenue | 14.6x | 9.71x | 6.07x | 4.06x | 3.05x | 2.92x | 2.68x | 2.44x |
| EV / Revenue | 13.9x | 9.24x | 5.49x | 3.67x | 2.7x | 2.57x | 2.28x | 2.02x |
| EV / EBITDA | 28.5x | 26.9x | 17.9x | 13.9x | 10.4x | 10.7x | 9.07x | 7.9x |
| EV / EBIT | 30.4x | 29.6x | 20.4x | 16.6x | 12.9x | 12.4x | 10.8x | 9.46x |
| EV / FCF | 101x | 60.6x | 25.5x | 83x | 17.4x | 21.3x | 16.5x | 14.7x |
| FCF Yield | 0.99% | 1.65% | 3.91% | 1.2% | 5.73% | 4.69% | 6.05% | 6.81% |
| Dividend per Share 2 | 16 | 19 | 21 | 21 | 22 | 23.46 | 26.66 | 28.62 |
| Rate of return | 0.36% | 0.58% | 0.98% | 1.23% | 1.37% | 1.37% | 1.56% | 1.68% |
| EPS 2 | 94.06 | 72.22 | 66.68 | 59.62 | 72.53 | 79.83 | 89.32 | 99.53 |
| Distribution rate | 17% | 26.3% | 31.5% | 35.2% | 30.3% | 29.4% | 29.8% | 28.8% |
| Net sales 1 | 208,159 | 230,818 | 238,883 | 284,900 | 351,363 | 389,903 | 425,558 | 466,521 |
| EBITDA 1 | 101,415 | 79,417 | 73,259 | 75,176 | 90,776 | 93,254 | 107,195 | 119,046 |
| EBIT 1 | 95,141 | 71,983 | 64,381 | 62,971 | 73,547 | 80,573 | 89,688 | 99,420 |
| Net income 1 | 63,845 | 49,028 | 45,271 | 40,484 | 49,100 | 52,920 | 58,928 | 65,636 |
| Net Debt 1 | -141,216 | -107,937 | -139,396 | -110,513 | -123,028 | -138,827 | -168,164 | -199,912 |
| Reference price 2 | 4,469.00 | 3,301.00 | 2,137.00 | 1,702.00 | 1,605.50 | 1,708.00 | 1,708.00 | 1,708.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.82x | 4.21x | 9.72x | 1.29% | 523B | |
| 22.2x | 6.57x | 19.73x | -.--% | 331B | |
| 24.02x | 2.82x | 14.34x | -.--% | 161B | |
| 35.4x | 7.03x | 19.77x | -.--% | 110B | |
| 37.46x | 4.37x | 28.89x | -.--% | 110B | |
| 3.02x | 81.86x | 2.28x | 0.14% | 107B | |
| 86.51x | 5.15x | 24.59x | -.--% | 96.84B | |
| 10.59x | 8.06x | 94.05x | 0.63% | 94.47B | |
| 8.48x | 2.73x | 59.22x | 0.73% | 36.95B | |
| Average | 27.06x | 13.64x | 30.29x | 0.31% | 174.53B | |
| Weighted average by Cap. | 23.90x | 10.30x | 21.00x | 0.49% |
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
- MTHRY Stock
- Valuation M3, Inc.
Select your edition
All financial news and data tailored to specific country editions
