|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,815.00 JPY | -0.82% |
|
+6.39% | -14.14% |
| 06-21 | M3, Inc.(TSE:2413) added to S&P Japan Mid Cap 100 | CI |
| 06-21 | M3, Inc.(TSE:2413) dropped from S&P Global 1200 | CI |
Company Valuation: M3, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,138,636 | 3,033,456 | 2,241,071 | 1,451,044 | 1,155,714 | 1,211,384 | - | - |
| Change | - | -40.97% | -26.12% | -35.25% | -20.35% | 4.82% | - | - |
| Enterprise Value (EV) 1 | 5,033,806 | 2,892,240 | 2,133,134 | 1,311,648 | 1,045,201 | 948,523 | 1,071,951 | 1,041,511 |
| Change | - | -42.54% | -26.25% | -38.51% | -20.31% | -9.25% | -1.93% | -2.84% |
| P/E | 136x | 47.5x | 45.7x | 32x | 28.5x | 22.1x | 22.2x | 19.8x |
| PBR | 25.8x | 11.8x | 7.43x | 4.14x | 3.07x | 2.64x | 2.81x | 2.56x |
| PEG | - | 0.7x | -2x | -4.17x | -2.7x | 1x | 2.77x | 1.6x |
| Capitalization / Revenue | 30.4x | 14.6x | 9.71x | 6.07x | 4.06x | 3.05x | 3.09x | 2.82x |
| EV / Revenue | 29.8x | 13.9x | 9.24x | 5.49x | 3.67x | 2.7x | 2.73x | 2.42x |
| EV / EBITDA | 79x | 28.5x | 26.9x | 17.9x | 13.9x | 10.4x | 10.7x | 9.44x |
| EV / EBIT | 86.8x | 30.4x | 29.6x | 20.4x | 16.6x | 12.9x | 13x | 11.3x |
| EV / FCF | 100x | 101x | 60.6x | 25.5x | 83x | 17.4x | 20.6x | 17.3x |
| FCF Yield | 1% | 0.99% | 1.65% | 3.91% | 1.2% | 5.73% | 4.86% | 5.77% |
| Dividend per Share 2 | 12 | 16 | 19 | 21 | 21 | 22 | 24.71 | 27.17 |
| Rate of return | 0.16% | 0.36% | 0.58% | 0.98% | 1.23% | 1.37% | 1.36% | 1.5% |
| EPS 2 | 55.73 | 94.06 | 72.22 | 66.68 | 59.62 | 72.53 | 81.7 | 91.81 |
| Distribution rate | 21.5% | 17% | 26.3% | 31.5% | 35.2% | 30.3% | 30.2% | 29.6% |
| Net sales 1 | 169,198 | 208,159 | 230,818 | 238,883 | 284,900 | 351,363 | 392,634 | 429,546 |
| EBITDA 1 | 63,708 | 101,415 | 79,417 | 73,259 | 75,176 | 90,776 | 99,919 | 110,375 |
| EBIT 1 | 57,972 | 95,141 | 71,983 | 64,381 | 62,971 | 73,547 | 82,525 | 92,268 |
| Net income 1 | 37,822 | 63,845 | 49,028 | 45,271 | 40,484 | 49,100 | 54,172 | 60,609 |
| Net Debt 1 | -104,830 | -141,216 | -107,937 | -139,396 | -110,513 | -123,028 | -139,433 | -169,873 |
| Reference price 2 | 7,571.00 | 4,469.00 | 3,301.00 | 2,137.00 | 1,702.00 | 1,815.00 | 1,815.00 | 1,815.00 |
| Nbr of stocks (in thousands) | 678,726 | 678,777 | 678,907 | 679,010 | 679,033 | 667,429 | - | - |
| Announcement Date | 4/23/21 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 24.19x | 3.11x | 12.03x | 1.3% | 7.54B | |
| 14.09x | 3.85x | 8.98x | 1.46% | 483B | |
| 20.54x | 6.08x | 18.26x | -.--% | 311B | |
| 24.89x | 2.66x | 13.72x | -.--% | 154B | |
| 6x | 126.73x | 4.63x | 0.09% | 140B | |
| 9.89x | 12.13x | 120.04x | 0.44% | 101B | |
| 31.61x | 3.83x | 25.09x | -.--% | 95.06B | |
| 28.94x | 5.47x | 15.44x | -.--% | 87.35B | |
| 72.49x | 4.27x | 20.87x | -.--% | 80.53B | |
| 8.05x | 2.97x | 35.38x | 0.58% | 38.51B | |
| Average | 24.07x | 17.11x | 27.44x | 0.39% | 149.7B | |
| Weighted average by Cap. | 20.51x | 16.33x | 21.22x | 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
