Valuation MIRARTH HOLDINGS,Inc. Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 02:03:08 2026-10-07 EDT			5-day change	1st Jan Change
2.300 ^EUR	-0.86%		-5.74%	+12.75%

08-07	MIRARTH HOLDINGS,Inc. Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
05-15	Mirarth Holdings Inc - to cancel 2,360,000 shares, 1.74% of issued shares ex-treasury	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	40,528	32,585	41,354	56,671	68,687	53,984
Change	-	-19.6%	26.91%	37.04%	21.2%	-21.41%
Enterprise Value (EV) ¹	119,927	127,125	220,864	224,389	247,645	263,222
Change	-	6%	73.74%	1.6%	10.36%	6.29%
P/E	8.69x	5.27x	9.07x	6.99x	8.14x	11.4x
PBR	0.75x	0.55x	0.67x	0.86x	0.83x	0.64x
PEG	-	0.2x	-0.3x	0.1x	-0.5x	-0.3x
Capitalization / Revenue	0.27x	0.2x	0.27x	0.31x	0.35x	0.25x
EV / Revenue	0.81x	0.78x	1.44x	1.21x	1.26x	1.23x
EV / EBITDA	9.35x	8.45x	21.2x	10.5x	11.9x	10.7x
EV / EBIT	11.1x	10.7x	31.4x	14.5x	17.2x	14.9x
EV / FCF	-5.55x	-3.7x	-6.47x	-14.1x	-9.42x	-5.98x
FCF Yield	-18%	-27%	-15.5%	-7.1%	-10.6%	-16.7%
Dividend per Share ²	14	18	20	24	30	21
Rate of return	3.75%	6.02%	5.31%	4.66%	5.93%	5.29%
EPS ²	42.94	56.69	41.58	73.72	62.13	34.7
Distribution rate	32.6%	31.8%	48.1%	32.6%	48.3%	60.5%
Net sales ¹	148,397	162,744	153,472	185,194	196,523	214,369
EBITDA ¹	12,826	15,045	10,442	21,337	20,735	24,598
EBIT ¹	10,789	11,878	7,032	15,458	14,365	17,650
Net income ¹	4,693	6,215	4,584	8,178	8,207	4,758
Net Debt ¹	79,399	94,540	179,510	167,718	178,958	209,238
Reference price ²	373.00	299.00	377.00	515.00	506.00	397.00
Nbr of stocks (in thousands)	108,655	108,979	109,692	110,040	135,744	135,979
Announcement Date	6/25/21	6/24/22	6/23/23	6/26/24	6/25/25	6/24/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VINGROUP	62.72x	-	-	-	66.92B
EMAAR PROPERTIES	5.64x	0.74x	1.53x	8.73%	27.58B
MITSUBISHI ESTATE CO., LTD.	17.17x	3.87x	15.55x	1.43%	26.45B
MITSUI FUDOSAN CO., LTD.	13.13x	3.01x	14.41x	2.66%	24.18B
VINHOMES	9.26x	3.39x	7.76x	-.--%	21.81B
ALPHA DHABI HOLDING	7.91x	0.88x	3.19x	2.82%	20.24B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	12.51x	6.28x	16.51x	1.74%	17.89B
ALDAR PROPERTIES	7.77x	1.88x	5.74x	2.65%	17.62B
DLF LIMITED	33.01x	15.34x	53.06x	1.3%	17.1B
Average	18.79x	4.42x	14.72x	2.67%	26.64B
Weighted average by Cap.	26.74x	4.02x	13.54x	2.89%