Company Valuation: MetaReal Corporation

Data adjusted to current consolidation scope
Fiscal Period: February 2021 2022 2023 2024 2025 2026
Market Cap 1 27,975 10,167 12,452 17,498 7,022 5,814
Change - -63.66% 22.47% 40.53% -59.87% -17.21%
Enterprise Value (EV) 1 27,589 9,730 11,671 15,882 5,802 4,418
Change - -64.73% 19.94% 36.09% -63.47% -23.86%
P/E -406x -8.21x 429x 33.1x 23.5x 121x
PBR 11.6x 9.26x 11x 10.4x 3.59x 2.9x
PEG - -0x -4x 0x -0.5x -1.4x
Capitalization / Revenue 6.99x 2.44x 2.9x 4.19x 1.72x 1.3x
EV / Revenue 6.89x 2.34x 2.72x 3.8x 1.42x 0.98x
EV / EBITDA 40.5x 14x 11.5x 13.4x 15.1x 9.46x
EV / EBIT 363x 106x 21.9x 19.3x 50x 21.3x
EV / FCF 113x 15x 45.4x 20.8x -17.2x 31.3x
FCF Yield 0.89% 6.65% 2.2% 4.82% -5.81% 3.19%
Dividend per Share 2 6 - - - - -
Rate of return 0.23% - - - - -
EPS 2 -6.462 -116.2 2.714 49.13 27.48 4.409
Distribution rate -92.8% - - - - -
Net sales 1 4,004 4,159 4,292 4,177 4,084 4,487
EBITDA 1 682 693 1,015 1,183 385 467
EBIT 1 76 92 533 821 116 207
Net income 1 -68 -1,238 29 534 299 48
Net Debt 1 -386 -437 -781 -1,616 -1,220 -1,396
Reference price 2 2,625.00 954.00 1,165.00 1,625.00 645.00 534.00
Nbr of stocks (in thousands) 10,657 10,657 10,688 10,768 10,888 10,888
Announcement Date 5/26/21 5/27/22 5/29/23 5/30/24 5/29/25 5/27/26
1JPY in Million2JPY
Estimates

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 6182 Stock
  4. Valuation MetaReal Corporation