Valuation Medical System Network Co., Ltd.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-27 EDT			5-day change	1st Jan Change
487.00 ^JPY	-0.61%		-1.22%	-6.53%

02-06	Medical System Network Co., Ltd. Reports Earnings Results for the Nine Months Ended December 31, 2025	CI
11-07	Medical System Network Co., Ltd. Announces Dividend for the Second Quarter Ended September 30, 2025, Payable on December 8, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	21,588	16,508	12,071	19,437	11,487	15,783
Change	-	-23.53%	-26.87%	61.02%	-40.9%	37.4%
Enterprise Value (EV) ¹	44,028	37,873	34,446	40,343	32,815	45,709
Change	-	-13.98%	-9.05%	17.12%	-18.66%	39.29%
P/E	9.82x	6.89x	7.5x	10.8x	9.1x	14.8x
PBR	1.92x	1.24x	0.84x	1.28x	0.71x	0.91x
PEG	-	0.73x	-0.2x	0.7x	-0.3x	-1x
Capitalization / Revenue	0.21x	0.15x	0.11x	0.17x	0.09x	0.12x
EV / Revenue	0.42x	0.35x	0.31x	0.35x	0.27x	0.35x
EV / EBITDA	6.85x	5.65x	5.63x	5.77x	5x	6.79x
EV / EBIT	12.8x	9.83x	10.9x	10.5x	10.4x	13.8x
EV / FCF	11.2x	37.6x	17.2x	8.04x	29.7x	-6.6x
FCF Yield	8.96%	2.66%	5.81%	12.4%	3.36%	-15.2%
Dividend per Share ²	10	11	12	12	12	12
Rate of return	1.4%	2.01%	3%	1.8%	3.05%	2.22%
EPS ²	72.51	79.35	53.35	61.86	43.18	36.61
Distribution rate	13.8%	13.9%	22.5%	19.4%	27.8%	32.8%
Net sales ¹	104,257	106,685	109,551	115,361	122,387	132,186
EBITDA ¹	6,426	6,708	6,121	6,996	6,568	6,731
EBIT ¹	3,431	3,853	3,164	3,833	3,154	3,314
Net income ¹	2,198	2,394	1,610	1,860	1,262	1,070
Net Debt ¹	22,440	21,365	22,375	20,906	21,328	29,926
Reference price ²	712.00	547.00	400.00	665.00	393.00	540.00
Nbr of stocks (in thousands)	30,320	30,179	30,179	29,229	29,229	29,228
Announcement Date	6/25/21	6/23/22	6/22/23	6/21/24	6/23/25	6/19/26

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.($)
MEDICAL SYSTEM NETWORK CO., LTD.	-	-	-	-	87.49M
JD HEALTH INTERNATIONAL INC.	17.39x	0.72x	11.3x	-.--%	15.05B
MATSUKIYOCOCOKARA & CO.	16.12x	0.72x	7.52x	2.31%	5.91B
YIFENG PHARMACY CHAIN CO., LTD.	13.78x	0.88x	6.37x	3.11%	3.9B
NAHDI MEDICAL COMPANY	14.25x	1.21x	7.42x	5.37%	3.22B
DASHENLIN PHARMACEUTICAL GROUP CO., LTD.	14.12x	0.58x	4.64x	4.9%	3.09B
CLICKS GROUP LIMITED	14.62x	0.88x	6.64x	4.39%	2.96B
GUARDIAN PHARMACY SERVICES, INC.	39.46x	-	-	-	2.56B
REDCARE PHARMACY NV	-91.83x	0.46x	17.01x	0.01%	1.51B
Average	4.74x	0.78x	8.70x	2.87%	4.25B
Weighted average by Cap.	13.24x	0.77x	9.06x	2%