|
Delayed
Japan Exchange
20:01:12 2026-09-14 EDT
|
5-day change | 1st Jan Change | ||
| 1,764.50 JPY | +0.92% |
|
-2.29% | -17.29% |
| 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 | 1,167,001 | - | - |
| Change | - | -26.12% | -35.25% | -20.35% | -7.28% | 8.91% | - | - |
| Enterprise Value (EV) 1 | 2,892,240 | 2,133,134 | 1,311,648 | 1,045,201 | 948,523 | 1,028,540 | 999,606 | 968,599 |
| Change | - | -26.25% | -38.51% | -20.31% | -9.25% | 8.44% | -2.81% | -3.1% |
| P/E | 47.5x | 45.7x | 32x | 28.5x | 22.1x | 22.1x | 19.7x | 17.8x |
| PBR | 11.8x | 7.43x | 4.14x | 3.07x | 2.64x | 2.68x | 2.46x | 2.23x |
| PEG | - | -2x | -4.17x | -2.7x | 1x | 2.41x | 1.7x | 1.6x |
| Capitalization / Revenue | 14.6x | 9.71x | 6.07x | 4.06x | 3.05x | 3x | 2.74x | 2.51x |
| EV / Revenue | 13.9x | 9.24x | 5.49x | 3.67x | 2.7x | 2.64x | 2.35x | 2.08x |
| EV / EBITDA | 28.5x | 26.9x | 17.9x | 13.9x | 10.4x | 10.7x | 9.4x | 8.23x |
| EV / EBIT | 30.4x | 29.6x | 20.4x | 16.6x | 12.9x | 12.9x | 11.2x | 9.87x |
| EV / FCF | 101x | 60.6x | 25.5x | 83x | 17.4x | 21x | 17.1x | 15.2x |
| FCF Yield | 0.99% | 1.65% | 3.91% | 1.2% | 5.73% | 4.76% | 5.84% | 6.58% |
| 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% | 1.34% | 1.51% | 1.61% |
| 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 | 1,748.50 | 1,748.50 | 1,748.50 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 21.35x | 2.54x | 10.29x | 1.39% | 7.34B | |
| 14.8x | 3.95x | 9.1x | 1.38% | 492B | |
| 21.59x | 6.39x | 19.2x | -.--% | 322B | |
| 21.88x | 2.57x | 13.05x | -.--% | 146B | |
| 37.13x | 4.34x | 28.63x | -.--% | 108B | |
| 2.93x | 78.73x | 2.19x | 0.14% | 107B | |
| 32.04x | 6.29x | 17.66x | -.--% | 100B | |
| 78.06x | 4.63x | 22.05x | -.--% | 87.5B | |
| 10.03x | 7.33x | 88.11x | 0.68% | 87.35B | |
| 7.78x | 2.98x | 61.82x | 0.77% | 33.92B | |
| Average | 24.76x | 11.97x | 27.21x | 0.44% | 149.18B | |
| Weighted average by Cap. | 22.19x | 10.10x | 19.75x | 0.53% |
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
- Valuation M3, Inc.
Select your edition
All financial news and data tailored to specific country editions
