Company Valuation: Mikuni Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 10,670 13,513 11,344 16,388 10,238 12,677
Change - 26.64% -16.05% 44.46% -37.53% 23.82%
Enterprise Value (EV) 1 43,859 44,605 44,330 53,056 49,629 46,718
Change - 1.7% -0.62% 19.68% -6.46% -5.87%
P/E -83.4x 10.4x -6.61x 15.3x 5.25x 10.6x
PBR 0.39x 0.44x 0.36x 0.42x 0.27x 0.32x
PEG - -0x 0x -0x 0.1x -0.3x
Capitalization / Revenue 0.12x 0.17x 0.12x 0.16x 0.1x 0.12x
EV / Revenue 0.5x 0.55x 0.47x 0.53x 0.49x 0.45x
EV / EBITDA 8.4x 5.52x 5.38x 5.79x 5.65x 4.74x
EV / EBIT 76.7x 13.5x 14.4x 14.5x 16.4x 11.2x
EV / FCF -10.5x 142x -58.9x -12.6x -15.9x 7.11x
FCF Yield -9.55% 0.7% -1.7% -7.95% -6.3% 14.1%
Dividend per Share 2 5 10 10 10 14 14
Rate of return 1.57% 2.48% 2.96% 2.05% 4.61% 3.71%
EPS 2 -3.811 38.78 -51.16 31.85 57.89 35.57
Distribution rate -131% 25.8% -19.5% 31.4% 24.2% 39.4%
Net sales 1 86,962 80,789 93,847 99,941 101,428 103,419
EBITDA 1 5,221 8,082 8,239 9,165 8,784 9,847
EBIT 1 572 3,316 3,085 3,660 3,024 4,182
Net income 1 -128 1,301 -1,717 1,071 1,949 1,197
Net Debt 1 33,189 31,092 32,986 36,668 39,391 34,041
Reference price 2 318.00 403.00 338.00 487.00 304.00 377.00
Nbr of stocks (in thousands) 33,554 33,531 33,563 33,650 33,678 33,625
Announcement Date 6/29/21 6/28/22 6/28/23 6/26/24 6/26/25 6/26/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 79.04M
18.07x1.23x9.58x2.05% 42.2B
14.91x0.69x5.1x3.87% 34.05B
12.22x0.58x5.09x3.82% 31.36B
8.86x0.53x6.78x1.69% 27.41B
14.39x2.63x9.05x4.22% 20.37B
30.49x1.2x12.74x0.6% 18.11B
10.6x0.5x4.85x3% 17.54B
13.45x1.37x7.1x4.09% 16.37B
47.55x5.2x36.34x0.76% 14.94B
Average 18.95x 1.55x 10.74x 2.68% 22.24B
Weighted average by Cap. 17.35x 1.32x 9.37x 2.75%

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. 7247 Stock
  4. Valuation Mikuni Corporation
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!