Valuation miratap inc.

Stocks

Delayed Japan Exchange 00:30:42 2026-11-10 EST			5-day change	1st Jan Change
375.00 ^JPY	+3.02%		+4.17%	+48.81%

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MIRATAP INC.	-	-	-	-	41.78M
ASSA ABLOY AB	25.16x	3.12x	15.22x	1.75%	44.43B
SAINT-GOBAIN	12.86x	0.97x	6.38x	3.22%	41.07B
GEBERIT AG	29.82x	5.97x	20.26x	2.3%	23.11B
KINGSPAN GROUP PLC	22.11x	1.89x	13.65x	0.66%	19.21B
MASCO CORPORATION	17.5x	2.39x	11.68x	1.55%	16.56B
CARLISLE COMPANIES INCORPORATED	20.29x	3.19x	13.38x	1.25%	15.29B
QXO, INC.	-17.88x	1.44x	16.97x	3.16%	14.3B
ACUITY INC.	18.65x	1.87x	9.75x	0.25%	9.87B
OWENS CORNING	50.14x	1.45x	7.83x	2.6%	9.8B
Average	19.85x	2.48x	12.79x	1.86%	19B
Weighted average by Cap.	19.52x	2.55x	12.82x	2.03%