Valuation miratap inc.

Stocks

Delayed Japan Exchange 02:30:00 2026-09-18 EDT			5-day change	1st Jan Change
417.00 ^JPY	+4.25%		+1.71%	+65.48%

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.($)
MIRATAP INC.	-	-	-	-	48.19M
ASSA ABLOY AB	22.18x	2.81x	13.74x	1.98%	39.17B
SAINT-GOBAIN	11.66x	0.92x	5.97x	3.41%	38.78B
MASCO CORPORATION	15.15x	2.09x	10.43x	1.88%	13.37B
CARLISLE COMPANIES INCORPORATED	16.85x	2.82x	11.62x	1.46%	12.47B
QXO, INC.	-20.69x	1.39x	15.62x	3.21%	11.81B
ZURN ELKAY WATER SOLUTIONS CORPORATION	27.31x	4.15x	15.1x	0.97%	7.64B
AGC INC.	14.94x	0.75x	4.97x	3.72%	7.64B
SIMPSON MANUFACTURING CO., INC.	18.57x	2.8x	11.4x	0.7%	7.02B
ARMSTRONG WORLD INDUSTRIES, INC.	19.68x	3.97x	11.55x	0.87%	6.75B
Average	13.96x	2.41x	11.16x	2.02%	14.47B
Weighted average by Cap.	14.35x	2.13x	10.71x	2.33%