Valuation Metalart Corporation

Stocks

Delayed Japan Exchange Other stock markets 22:20:20 2026-07-28 EDT			5-day change	1st Jan Change
7,670.00 ^JPY	0.00%		-0.78%	+50.89%

05-14	Japan Monozukuri Mirai II Investment Limited Partnership managed by SPARX Asset Trust & Management Co., Ltd. agreed to acquire 63.77% stake in Metalart Corporation for approximately ¥14 billion.	CI
05-14	Metalart: Sparx Group to launch tender offer for Metalart shares	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	5,687	5,999	8,442	11,259	9,264	14,227
Change	-	5.48%	40.72%	33.38%	-17.72%	53.57%
Enterprise Value (EV) ¹	1,184	1,870	4,111	6,670	4,049	7,849
Change	-	57.87%	119.85%	62.26%	-39.29%	93.84%
P/E	4.17x	2.71x	3.25x	5.31x	4.66x	5.29x
PBR	0.38x	0.34x	0.42x	0.5x	0.39x	0.55x
PEG	-	0x	0.2x	-0.3x	-0.84x	0.1x
Capitalization / Revenue	0.2x	0.17x	0.19x	0.25x	0.21x	0.31x
EV / Revenue	0.04x	0.05x	0.09x	0.15x	0.09x	0.17x
EV / EBITDA	0.38x	0.4x	0.74x	1.35x	0.77x	1.24x
EV / EBIT	0.67x	0.58x	1.08x	2.28x	1.35x	2.01x
EV / FCF	0.38x	1.69x	-3.85x	-13.4x	4.92x	5.29x
FCF Yield	260%	59.1%	-26%	-7.45%	20.3%	18.9%
Dividend per Share ²	45	74	90	118	133	150
Rate of return	2.39%	3.73%	3.14%	3.09%	4.2%	3.02%
EPS ²	451.2	732.7	880	719	679.4	939.3
Distribution rate	9.97%	10.1%	10.2%	16.4%	19.6%	16%
Net sales ¹	28,257	35,010	44,238	45,021	43,954	45,289
EBITDA ¹	3,132	4,626	5,567	4,938	5,231	6,309
EBIT ¹	1,763	3,207	3,806	2,923	2,996	3,906
Net income ¹	1,364	2,215	2,632	2,119	1,998	2,693
Net Debt ¹	-4,503	-4,129	-4,331	-4,589	-5,215	-6,378
Reference price ²	1,881.00	1,984.00	2,864.00	3,820.00	3,165.00	4,970.00
Nbr of stocks (in thousands)	3,024	3,024	2,947	2,947	2,927	2,863
Announcement Date	6/25/21	6/24/22	6/27/23	6/25/24	6/25/25	6/26/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
METALART CORPORATION	-	-	-	-	135M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	21.31x	1.44x	11.13x	1.76%	44.89B
WEICHAI POWER CO., LTD.	17.55x	0.76x	5.57x	3.32%	36.52B
DENSO CORPORATION	12.78x	0.68x	5.7x	3.57%	33.82B
HYUNDAI MOBIS CO.,LTD	9.8x	0.6x	7.82x	1.51%	28.15B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.24x	2.6x	9.09x	4.2%	20.55B
MAGNA INTERNATIONAL INC.	11.1x	0.52x	5.06x	2.95%	18.29B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	28.58x	1.14x	11.84x	0.57%	16.36B
CONTINENTAL AG	11.86x	1.04x	5.92x	4.24%	16.13B
BORGWARNER INC.	12.7x	1x	6.64x	1.05%	13.06B
Average	15.55x	1.09x	7.64x	2.57%	22.79B
Weighted average by Cap.	15.92x	1.07x	7.78x	2.61%