|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,860.50 JPY | +0.40% |
|
+5.32% | -11.99% |
| 07-01 | Tranche Update on M3, Inc.'s Equity Buyback Plan announced on May 1, 2026. | CI |
| 06-21 | M3, Inc.(TSE:2413) added to S&P Japan Mid Cap 100 | CI |
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 | 1,241,752 | - | - |
| Change | - | -26.12% | -35.25% | -20.35% | -7.28% | 15.88% | - | - |
| Enterprise Value (EV) 1 | 2,892,240 | 2,133,134 | 1,311,648 | 1,045,201 | 948,523 | 1,102,319 | 1,071,879 | 1,038,474 |
| Change | - | -26.25% | -38.51% | -20.31% | -9.25% | 16.21% | -2.76% | -3.12% |
| P/E | 47.5x | 45.7x | 32x | 28.5x | 22.1x | 22.8x | 20.3x | 18.1x |
| PBR | 11.8x | 7.43x | 4.14x | 3.07x | 2.64x | 2.88x | 2.63x | 2.38x |
| PEG | - | -2x | -4.17x | -2.7x | 1x | 1.8x | 1.6x | 1.5x |
| Capitalization / Revenue | 14.6x | 9.71x | 6.07x | 4.06x | 3.05x | 3.16x | 2.89x | 2.63x |
| EV / Revenue | 13.9x | 9.24x | 5.49x | 3.67x | 2.7x | 2.81x | 2.5x | 2.2x |
| EV / EBITDA | 28.5x | 26.9x | 17.9x | 13.9x | 10.4x | 11x | 9.71x | 8.46x |
| EV / EBIT | 30.4x | 29.6x | 20.4x | 16.6x | 12.9x | 13.4x | 11.6x | 10.1x |
| EV / FCF | 101x | 60.6x | 25.5x | 83x | 17.4x | 21.2x | 17.8x | 15.8x |
| FCF Yield | 0.99% | 1.65% | 3.91% | 1.2% | 5.73% | 4.73% | 5.6% | 6.34% |
| Dividend per Share 2 | 16 | 19 | 21 | 21 | 22 | 24.71 | 27.17 | 29.21 |
| Rate of return | 0.36% | 0.58% | 0.98% | 1.23% | 1.37% | 1.33% | 1.46% | 1.57% |
| EPS 2 | 94.06 | 72.22 | 66.68 | 59.62 | 72.53 | 81.7 | 91.81 | 102.7 |
| Distribution rate | 17% | 26.3% | 31.5% | 35.2% | 30.3% | 30.2% | 29.6% | 28.4% |
| Net sales 1 | 208,159 | 230,818 | 238,883 | 284,900 | 351,363 | 392,634 | 429,546 | 472,513 |
| EBITDA 1 | 101,415 | 79,417 | 73,259 | 75,176 | 90,776 | 99,919 | 110,375 | 122,799 |
| EBIT 1 | 95,141 | 71,983 | 64,381 | 62,971 | 73,547 | 82,525 | 92,268 | 103,033 |
| Net income 1 | 63,845 | 49,028 | 45,271 | 40,484 | 49,100 | 54,172 | 60,609 | 67,773 |
| Net Debt 1 | -141,216 | -107,937 | -139,396 | -110,513 | -123,028 | -139,433 | -169,873 | -203,278 |
| Reference price 2 | 4,469.00 | 3,301.00 | 2,137.00 | 1,702.00 | 1,605.50 | 1,860.50 | 1,860.50 | 1,860.50 |
| Nbr of stocks (in thousands) | 678,777 | 678,907 | 679,010 | 679,033 | 667,425 | 667,429 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 22.77x | 2.81x | 11.03x | 1.33% | 7.7B | |
| 14.44x | 3.94x | 9.18x | 1.43% | 494B | |
| 21.62x | 6.4x | 19.22x | -.--% | 327B | |
| 24.56x | 2.62x | 13.52x | -.--% | 152B | |
| 5.56x | 122.88x | 4.45x | 0.1% | 137B | |
| 33.18x | 4.04x | 26.47x | -.--% | 99.93B | |
| 9.07x | 7.81x | 89.3x | 0.69% | 89.72B | |
| 29.28x | 5.54x | 15.65x | -.--% | 88.39B | |
| 75.14x | 4.45x | 21.73x | -.--% | 83.66B | |
| 7.84x | 2.77x | 39.38x | 0.6% | 36.64B | |
| Average | 24.35x | 16.33x | 24.99x | 0.41% | 151.5B | |
| Weighted average by Cap. | 21.22x | 15.40x | 19.05x | 0.54% |
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
