Valuation M3, Inc. OTC Markets

Stocks

Delayed OTC Markets 10:12:24 2026-10-16 EDT			5-day change	1st Jan Change
6.080 ^USD	+1.67%		+4.29%	-8.71%

10-08	Oasis Management Provides Information to the Shareholders of M3, Inc	CI
10-06	Global Trust Networks Co., Ltd. announced that it has received ¥3.55 billion in funding from a group of investors	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	1,268,122	-	-
Change	-	-26.12%	-35.25%	-20.35%	-7.28%	18.34%	-	-
Enterprise Value (EV) ¹	2,892,240	2,133,134	1,311,648	1,045,201	948,523	1,127,555	1,099,726	1,067,652
Change	-	-26.25%	-38.51%	-20.31%	-9.25%	18.87%	-2.47%	-2.92%
P/E	47.5x	45.7x	32x	28.5x	22.1x	24.7x	22x	20x
PBR	11.8x	7.43x	4.14x	3.07x	2.64x	2.92x	2.67x	2.44x
PEG	-	-2x	-4.17x	-2.7x	1x	3.96x	1.8x	2x
Capitalization / Revenue	14.6x	9.71x	6.07x	4.06x	3.05x	3.27x	2.99x	2.75x
EV / Revenue	13.9x	9.24x	5.49x	3.67x	2.7x	2.9x	2.59x	2.31x
EV / EBITDA	28.5x	26.9x	17.9x	13.9x	10.4x	11.8x	10.5x	9.33x
EV / EBIT	30.4x	29.6x	20.4x	16.6x	12.9x	14.5x	12.7x	11.2x
EV / FCF	101x	60.6x	25.5x	83x	17.4x	22.3x	19.4x	17.1x
FCF Yield	0.99%	1.65%	3.91%	1.2%	5.73%	4.48%	5.14%	5.83%
Dividend per Share ²	16	19	21	21	22	23.13	25.23	27.27
Rate of return	0.36%	0.58%	0.98%	1.23%	1.37%	1.22%	1.33%	1.44%
EPS ²	94.06	72.22	66.68	59.62	72.53	77.05	86.37	95.11
Distribution rate	17%	26.3%	31.5%	35.2%	30.3%	30%	29.2%	28.7%
Net sales ¹	208,159	230,818	238,883	284,900	351,363	388,185	423,920	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	77,882	86,568	95,301
Net income ¹	63,845	49,028	45,271	40,484	49,100	51,046	57,029	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	1,900.00	1,900.00	1,900.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ALPHABET INC.	16.96x	8.24x	17.67x	0.25%	4,247B
META PLATFORMS, INC.	23.92x	7.47x	13.18x	0.29%	1,877B
MASTERCARD, INC.	31.51x	14.75x	23.3x	0.57%	540B
NETFLIX, INC.	20.26x	6x	18.01x	-.--%	302B
ALIBABA GROUP HOLDING LIMITED	21.23x	1.55x	10.46x	0.98%	276B
SHOPIFY INC.	110.84x	14.64x	78.61x	-.--%	229B
UBER TECHNOLOGIES, INC.	22.44x	2.55x	12.99x	-.--%	146B
PDD HOLDINGS INC.	8.43x	0.97x	4.18x	-.--%	117B
SPOTIFY TECHNOLOGY S.A.	39.18x	4.6x	30.03x	-.--%	110B
Average	32.75x	6.75x	23.16x	0.23%	871.57B
Weighted average by Cap.	22.93x	8.10x	18.41x	0.28%