Valuation Matsuoka Corporation

Stocks

Delayed Japan Exchange 20:06:47 2026-08-19 EDT			5-day change	1st Jan Change
2,417.00 ^JPY	+0.75%		-1.23%	-1.06%

08-07	Matsuoka Corporation Provides Earnings Guidance for the Year Ending March 31, 2027	CI
08-07	Matsuoka Corporation Provides Year End Dividend Guidance for the Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	11,485	13,821	16,029	18,030	22,110	25,186	-	-
Change	-	20.34%	15.98%	12.49%	22.63%	13.91%	-	-
Enterprise Value (EV)	4,887	13,274	12,381	13,622	15,025	25,186	25,186	25,186
Change	-	171.61%	-6.73%	10.03%	10.3%	67.63%	0%	0%
P/E	20.5x	8.28x	6.52x	6.94x	7.06x	6.63x	6.07x	5.72x
PBR	0.43x	0.48x	0.48x	0.5x	0.55x	-	-	-
PEG	-	0x	0.1x	1.27x	0.5x	0.3x	0.66x	0.95x
Capitalization / Revenue	0.22x	0.22x	0.27x	0.26x	0.3x	0.31x	0.29x	0.27x
EV / Revenue	0x	0x	0x	0x	0x	0.31x	0.29x	0.27x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.2x	6.3x	5.72x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	40	40	50	90	100	125	138	148
Rate of return	3.41%	2.84%	3.12%	5%	4.75%	5.21%	5.75%	6.17%
EPS ²	57.06	170.3	246	259.5	298.1	362	395.3	419.1
Distribution rate	70.1%	23.5%	20.3%	34.7%	33.5%	34.5%	34.9%	35.3%
Net sales ¹	51,056	62,778	60,176	70,579	74,251	81,000	87,000	92,000
EBITDA	1,469	-	2,921	-	-	-	-	-
EBIT ¹	181	67	792	433	2,174	3,500	4,000	4,400
Net income ¹	559	1,676	2,457	2,600	3,117	3,800	4,150	4,400
Net Debt	-6,598	-547	-3,648	-4,408	-7,085	-	-	-
Reference price ²	1,172.00	1,410.00	1,605.00	1,801.00	2,106.00	2,399.00	2,399.00	2,399.00
Nbr of stocks (in thousands)	9,800	9,802	9,987	10,011	10,498	10,498	-	-
Announcement Date	5/12/22	5/11/23	5/14/24	5/13/25	5/14/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MATSUOKA CORPORATION	6.77x	-	-	5.1%	161M
LVMH	19.85x	3.02x	10.09x	2.92%	256B
RALPH LAUREN CORPORATION	20.46x	2.69x	13.61x	1.02%	22.54B
MONCLER S.P.A.	19.75x	3.78x	9.33x	2.93%	14.85B
LULULEMON ATHLETICA INC.	10.79x	1.05x	5.03x	-.--%	13.51B
GILDAN ACTIVEWEAR INC.	20.49x	2.28x	8.97x	1.82%	10.33B
LEVI STRAUSS & CO.	14.29x	1.44x	9.41x	2.71%	8.47B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	10.81x	1.42x	6.19x	7.26%	6.84B
V.F. CORPORATION	13.18x	0.88x	8.37x	2.53%	5.63B
Average	15.15x	2.07x	8.87x	2.92%	37.55B
Weighted average by Cap.	19.11x	2.82x	9.93x	2.72%