Valuation MEC Company Ltd.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-03 EDT			5-day change	1st Jan Change
10,360.00 ^JPY	+0.48%		-0.48%	+103.14%

05-12	MEC Company Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-12	Mec Company Ltd. Provides Year End Dividend Guidance for the Fiscal Year Ending December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	76,111	39,505	82,296	65,631	93,130	189,180	-	-
Change	-	-48.1%	108.32%	-20.25%	41.9%	103.14%	-	-
Enterprise Value (EV) ¹	68,959	30,062	73,540	54,155	82,785	180,518	177,042	172,249
Change	-	-56.41%	144.63%	-26.36%	52.87%	118.06%	-1.93%	-2.71%
P/E	25.8x	12.9x	35.9x	28.6x	18.7x	31x	28x	24.3x
PBR	3.64x	1.69x	3.32x	2.44x	3.06x	5.45x	4.84x	4.26x
PEG	-	3.37x	-1.5x	388.61x	0x	1.4x	2.6x	1.6x
Capitalization / Revenue	5.06x	2.42x	5.87x	3.6x	4.45x	7.13x	6.41x	5.74x
EV / Revenue	4.59x	1.84x	5.25x	2.97x	3.95x	6.81x	6x	5.22x
EV / EBITDA	14.7x	6.31x	18.4x	10.1x	15.4x	18.1x	13.9x	11.6x
EV / EBIT	17.5x	7.51x	29.5x	11.9x	14.4x	21.2x	18.8x	15.9x
EV / FCF	27.8x	9.66x	135x	12.7x	73.1x	80.6x	32.1x	25.5x
FCF Yield	3.6%	10.4%	0.74%	7.85%	1.37%	1.24%	3.11%	3.93%
Dividend per Share ²	35	45	45	45	96	112.5	126.7	145.7
Rate of return	0.87%	2.17%	1.02%	1.28%	1.88%	1.09%	1.22%	1.41%
EPS ²	155.3	161.2	122.3	122.4	272.1	333.8	369.7	425.5
Distribution rate	22.5%	27.9%	36.8%	36.8%	35.3%	33.7%	34.3%	34.2%
Net sales ¹	15,038	16,329	14,020	18,234	20,947	26,515	29,507	32,977
EBITDA ¹	4,681	4,764	3,993	5,378	5,386	9,950	12,700	14,800
EBIT ¹	3,939	4,004	2,492	4,562	5,748	8,500	9,407	10,857
Net income ¹	2,949	3,064	2,304	2,291	5,028	6,095	6,750	7,770
Net Debt ¹	-7,152	-9,443	-8,756	-11,476	-10,345	-8,662	-12,139	-16,931
Reference price ²	4,005.00	2,078.00	4,395.00	3,505.00	5,100.00	10,360.00	10,360.00	10,360.00
Nbr of stocks (in thousands)	19,004	19,011	18,725	18,725	18,261	18,261	-	-
Announcement Date	2/14/22	2/14/23	2/14/24	2/14/25	2/13/26	-	-	-

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.($)
MEC COMPANY LTD.	31.04x	6.81x	18.14x	1.09%	1.17B
ECOLAB INC.	35.56x	5.1x	20.5x	1.03%	79.75B
GIVAUDAN SA	30.17x	4.73x	20.18x	2.11%	40.29B
SIKA AG	24.15x	2.88x	14.89x	2.2%	34.88B
FUJIFILM HOLDINGS CORPORATION	15.3x	1.48x	8.97x	2.06%	26.84B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	11.34x	2.96x	6.16x	3.53%	20.77B
EMS-CHEMIE HOLDING AG	33.33x	8.07x	24.68x	2.79%	20.32B
DUPONT DE NEMOURS, INC.	26.13x	2.8x	11.47x	1.82%	18.89B
ALBEMARLE CORPORATION	13.32x	2.69x	5.73x	1.2%	15.99B
SYMRISE AG	23.68x	2.82x	12.95x	1.44%	14.4B
Average	24.40x	4.03x	14.37x	1.93%	27.33B
Weighted average by Cap.	26.71x	4.05x	15.93x	1.85%