|
Market Closed -
Japan Exchange
02:30:00 2026-09-03 EDT
|
5-day change | 1st Jan Change | ||
| 10,460.00 JPY | -1.32% |
|
-1.78% | +31.90% |
Company Valuation: MegaChips Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 68,418 | 62,769 | 70,832 | 74,858 | 117,909 | 147,189 | - | - |
| Change | - | -8.26% | 12.84% | 5.68% | 57.51% | 24.83% | - | - |
| Enterprise Value (EV) 1 | 42,649 | 43,504 | 42,772 | 54,028 | 102,615 | 121,687 | 124,394 | 125,921 |
| Change | - | 2% | -1.68% | 26.32% | 89.93% | 18.59% | 2.22% | 1.23% |
| P/E | 2.8x | 8.85x | 16x | 14.3x | 13.2x | 4.4x | 4.48x | 4.18x |
| PBR | 1.07x | 0.84x | 0.69x | 0.64x | 0.62x | 0.69x | 0.51x | 0.47x |
| PEG | - | -0.1x | -0.5x | 0.5x | 0.1x | 0x | -2.37x | 0.57x |
| Capitalization / Revenue | 0.91x | 0.89x | 1.22x | 1.77x | 3.26x | 3.45x | 2.9x | 2.56x |
| EV / Revenue | 0.57x | 0.62x | 0.74x | 1.28x | 2.84x | 2.85x | 2.45x | 2.19x |
| EV / EBITDA | 5.81x | 6.76x | 7.12x | 18.6x | 207x | 46.7x | 24.6x | 19.8x |
| EV / EBIT | 6.07x | 7.22x | 7.8x | 24.7x | -590x | 47.4x | 33.6x | 26.8x |
| EV / FCF | 2.15x | -10.2x | 5.38x | -7.38x | 6.68x | 3.67x | 8.28x | 7.01x |
| FCF Yield | 46.5% | -9.84% | 18.6% | -13.5% | 15% | 27.2% | 12.1% | 14.3% |
| Dividend per Share 2 | 90 | 90 | 110 | 140 | 250 | 260 | 263.3 | 266.7 |
| Rate of return | 2.38% | 2.75% | 2.84% | 3.19% | 3.29% | 2.49% | 2.52% | 2.55% |
| EPS 2 | 1,349 | 369.4 | 242.3 | 306.3 | 578.3 | 2,379 | 2,334 | 2,504 |
| Distribution rate | 6.67% | 24.4% | 45.4% | 45.7% | 43.2% | 10.9% | 11.3% | 10.6% |
| Net sales 1 | 75,256 | 70,722 | 57,942 | 42,326 | 36,169 | 42,700 | 50,833 | 57,500 |
| EBITDA 1 | 7,338 | 6,435 | 6,008 | 2,899 | 496.5 | 2,608 | 5,060 | 6,366 |
| EBIT 1 | 7,030 | 6,029 | 5,483 | 2,190 | -174 | 2,567 | 3,700 | 4,700 |
| Net income 1 | 27,544 | 7,086 | 4,486 | 5,372 | 9,284 | 33,533 | 31,750 | 32,500 |
| Net Debt 1 | -25,769 | -19,265 | -28,060 | -20,830 | -15,293 | -25,502 | -22,795 | -21,268 |
| Reference price 2 | 3,780.00 | 3,270.00 | 3,875.00 | 4,385.00 | 7,610.00 | 10,460.00 | 10,460.00 | 10,460.00 |
| Nbr of stocks (in thousands) | 18,100 | 19,195 | 18,279 | 17,071 | 15,494 | 14,072 | - | - |
| Announcement Date | 5/13/22 | 5/12/23 | 5/10/24 | 5/14/25 | 5/14/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 4.46x | 2.9x | 47.41x | 2.45% | 940M | ||
| 62.28x | 10x | 50.31x | 1.31% | 215B | ||
| 51.99x | 8.89x | 15.8x | -.--% | 98.78B | ||
| 47.04x | 10.04x | 34.95x | 1.17% | 61.42B | ||
| 38.77x | - | - | 0.21% | 49.75B | ||
| 48.14x | 8.44x | 30.41x | 0.99% | 50.25B | ||
| 485.67x | 71.45x | 1562.79x | - | 39.54B | ||
| 42.36x | 7.36x | 29.35x | 0.96% | 35.31B | ||
| 32.15x | 7.62x | 24.98x | 0.68% | 33.9B | ||
| 25.84x | 6.76x | 20.47x | 1.65% | 32.07B | ||
| Average | 83.87x | 14.83x | 201.83x | 1.05% | 61.68B | |
| Weighted average by Cap. | 78.43x | 13.46x | 141.82x | 0.91% |
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
- 6875 Stock
- Valuation MegaChips Corporation
Select your edition
All financial news and data tailored to specific country editions
















