|
Delayed
Fukuoka Stock Exchange
20:00:00 2026-09-29 EDT
|
5-day change | 1st Jan Change | ||
| 4,350.00 JPY | -.--% |
|
+1.16% | +7.14% |
Company Valuation: Marutai Co.,Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 7,101 | 6,222 | 6,260 | 7,264 | 7,904 | 8,076 |
| Change | - | -12.38% | 0.61% | 16.03% | 8.82% | 2.18% |
| Enterprise Value (EV) 1 | 4,979 | 6,828 | 6,106 | 6,712 | 5,988 | 6,327 |
| Change | - | 37.13% | -10.57% | 9.92% | -10.78% | 5.66% |
| P/E | 11.1x | 12.7x | 27.4x | 25.7x | 16.3x | 19x |
| PBR | 0.82x | 0.69x | 0.68x | 0.76x | 0.8x | 0.78x |
| PEG | - | -0.5x | -0.5x | 1.1x | 0.2x | -1.5x |
| Capitalization / Revenue | 0.76x | 0.78x | 0.75x | 0.81x | 0.82x | 0.85x |
| EV / Revenue | 0.53x | 0.86x | 0.73x | 0.75x | 0.62x | 0.66x |
| EV / EBITDA | 3.93x | 6.85x | 7.51x | 7.58x | 5.16x | 5.89x |
| EV / EBIT | 5.1x | 10.4x | 20.3x | 18.7x | 9.43x | 11.5x |
| EV / FCF | -4.69x | -2.35x | 7.67x | 16.1x | 5.66x | -444x |
| FCF Yield | -21.3% | -42.6% | 13% | 6.23% | 17.7% | -0.23% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 334.4 | 257 | 119.3 | 147.6 | 253.8 | 221.9 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 9,333 | 7,949 | 8,332 | 8,944 | 9,604 | 9,552 |
| EBITDA 1 | 1,268 | 997 | 813 | 886 | 1,161 | 1,074 |
| EBIT 1 | 977 | 659 | 301 | 358 | 635 | 551 |
| Net income 1 | 639 | 491 | 228 | 282 | 485 | 424 |
| Net Debt 1 | -2,122 | 606 | -154 | -552 | -1,916 | -1,749 |
| Reference price 2 | 3,715.00 | 3,255.00 | 3,275.00 | 3,800.00 | 4,135.00 | 4,225.00 |
| Nbr of stocks (in thousands) | 1,911 | 1,911 | 1,911 | 1,911 | 1,911 | 1,911 |
| Announcement Date | 6/23/21 | 6/23/22 | 6/22/23 | 6/20/24 | 6/19/25 | 6/23/26 |
1JPY in Million2JPY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 52.8M | |
| 19.62x | 2.7x | 13.48x | 4.21% | 231B | |
| 17.97x | 2.35x | 14.01x | 3.56% | 73.72B | |
| 15.31x | 1.63x | 9.28x | 4.09% | 41.7B | |
| 14.73x | 0.53x | 9.47x | 2.62% | 38.33B | |
| 19.29x | 2.96x | 12.01x | 3.63% | 32.01B | |
| 36.01x | 3.11x | 18.13x | 1.03% | 31.88B | |
| 25.03x | 5.24x | 16.72x | 3.35% | 28.39B | |
| -7.92x | 1.77x | 8.83x | 7.14% | 26.63B | |
| 60.39x | 9.26x | 38.41x | 1.26% | 26.11B | |
| Average | 22.27x | 3.28x | 15.59x | 3.43% | 52.99B | |
| Weighted average by Cap. | 20.58x | 2.86x | 14.29x | 3.72% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 2919 Stock
- Valuation Marutai Co.,Ltd.
Select your edition
All financial news and data tailored to specific country editions
