Company Valuation: Mipox Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 14,358 8,088 8,629 8,415 11,324 14,099 -
Change - -43.67% 6.69% -2.48% 34.56% 24.51% -
Enterprise Value (EV) 16,052 11,488 12,303 11,347 15,012 14,099 14,099
Change - -28.43% 7.09% -7.77% 32.29% -6.08% 0%
P/E 8.63x 179x -21.1x 9.23x 22.6x 17.5x 14x
PBR 1.9x 1.01x 1.15x 0.99x 1.27x - -
PEG - -1.8x 0x -0x -0.5x 0.3x 0.6x
Capitalization / Revenue 1.37x 0.81x 0.92x 0.75x 0.94x 1.08x 1x
EV / Revenue 0x 0x 0x 0x 0x 1.08x 1x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x -0x 0x 0x 11.7x 9.4x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 15 10 - 10 10 11 12
Rate of return 1.39% 1.76% - 1.69% 1.22% 1.09% 1.19%
EPS 2 124.9 3.18 -28.7 64.04 36.22 57.8 72.2
Distribution rate 12% 314% - 15.6% 27.6% 19% 16.6%
Net sales 1 10,449 10,029 9,354 11,172 12,059 13,000 14,100
EBITDA - - - - - - -
EBIT 1 1,467 212 -442 942 579 1,200 1,500
Net income 1 1,550 45 -408 911 505 800 1,000
Net Debt 1,694 3,400 3,674 2,932 3,688 - -
Reference price 2 1,078.00 568.00 606.00 591.00 818.00 1,012.00 1,012.00
Nbr of stocks (in thousands) 13,319 14,239 14,239 14,239 13,843 13,932 -
Announcement Date 5/13/22 5/15/23 5/15/24 5/15/25 5/14/26 - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.51x - - 1.09% 87.42M
29.01x4.45x14.35x1.95% 131B
20.74x5.37x30.61x3.07% 48.89B
55.04x1.32x8.2x6.15% 41.36B
11.99x1.16x6.63x2.51% 31.91B
9.51x2.79x6.91x4.68% 22.01B
22.77x - - 1.74% 19.63B
33.64x2.67x15.1x0.38% 19.68B
11.04x0.94x8.27x3.59% 18.46B
18.79x2.77x11.16x0.63% 17.91B
Average 23.00x 2.68x 12.65x 2.58% 35.09B
Weighted average by Cap. 26.60x 3.37x 14.28x 2.74%

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

  1. Stock Market
  2. Stocks
  3. 5381 Stock
  4. Valuation Mipox Corporation