Valuation miratap inc. OTC Markets

Stocks

Delayed OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

07-31	Tranche Update on miratap inc.'s Equity Buyback Plan announced on February 13, 2026.	CI
07-28	Miratap inc.'s Equity Buyback announced on February 13, 2026, has closed with 723,700 shares, representing 4.01% for ¥199.99 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2022	2023	2024	2025
Market Cap ¹	17,532	15,364	7,399	5,721
Change	-	-12.36%	-51.84%	-22.68%
Enterprise Value (EV) ¹	18,201	16,353	8,485	7,547
Change	-	-10.15%	-48.11%	-11.05%
P/E	28.3x	29.5x	11.6x	-12.9x
PBR	6.25x	5.03x	2.07x	1.97x
PEG	-	-2x	0.5x	0x
Capitalization / Revenue	1.32x	0.99x	0.46x	0.34x
EV / Revenue	1.37x	1.06x	0.53x	0.45x
EV / EBITDA	16.9x	13.1x	8.57x	-87.8x
EV / EBIT	19.1x	15.5x	10.3x	-26x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	10	10	10	3
Rate of return	1.06%	1.19%	2.48%	0.95%
EPS ²	33.34	28.39	34.62	-24.51
Distribution rate	30%	35.2%	28.9%	-12.2%
Net sales ¹	13,257	15,495	16,123	16,746
EBITDA ¹	1,077	1,248	990	-86
EBIT ¹	955	1,052	824	-290
Net income ¹	606	525	635	-447
Net Debt ¹	669	989	1,086	1,826
Reference price ²	944.00	839.00	403.00	316.00
Nbr of stocks (in thousands)	18,572	18,313	18,360	18,105
Announcement Date	12/27/22	12/26/23	12/26/24	12/24/25

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.($)
SAINT-GOBAIN	14.11x	1.07x	6.96x	2.85%	47.01B
ASSA ABLOY AB	23.09x	2.9x	14.15x	1.9%	41.84B
CARLISLE COMPANIES INCORPORATED	19.8x	3.25x	13.34x	1.24%	14.73B
MASCO CORPORATION	16.63x	2.26x	11.3x	1.71%	14.68B
QXO, INC.	-29.18x	1.62x	17.58x	-.--%	14.62B
ZURN ELKAY WATER SOLUTIONS CORPORATION	29.67x	4.63x	16.85x	0.88%	8.49B
AGC INC.	14.76x	0.79x	5.09x	3.46%	8.21B
SIMPSON MANUFACTURING CO., INC.	20.87x	3.16x	12.98x	0.62%	7.91B
ARMSTRONG WORLD INDUSTRIES, INC.	22.11x	4.43x	12.89x	0.78%	7.58B
Average	14.65x	2.68x	12.35x	1.49%	18.34B
Weighted average by Cap.	14.81x	2.31x	11.66x	1.84%