Valuation Mitani Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-11 EDT			5-day change	1st Jan Change
2,463.00 ^JPY	-0.77%		-0.12%	+7.13%

24-12-25	Tranche Update on Mitani Corporation's Equity Buyback Plan announced on November 14, 2024.	CI
24-12-23	Mitani Corporation's Equity Buyback announced on November 14, 2024, has closed with 922,000 shares, representing 1.09% for ¥1,733.36 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	134,001	168,082	170,981	122,978	166,794	165,153
Change	-	25.43%	1.72%	-28.07%	35.63%	-0.98%
Enterprise Value (EV) ¹	53,381	84,337	89,523	31,269	53,557	44,994
Change	-	57.99%	6.15%	-65.07%	71.28%	-15.99%
P/E Ratio	12.7x	13.4x	13.4x	8.13x	9.26x	8.88x
PBR	1.01x	1.22x	1.23x	0.81x	1.03x	0.99x
PEG	-	0.6x	1.55x	0.4x	0.4x	0.96x
Capitalization / Revenue	0.32x	0.42x	0.57x	0.38x	0.51x	0.49x
EV / Revenue	0.13x	0.21x	0.3x	0.1x	0.16x	0.13x
EV / EBITDA	2.26x	3.34x	3.45x	1.16x	1.7x	1.22x
EV / EBIT	2.84x	4.19x	4.33x	1.44x	2.07x	1.43x
EV / FCF	8.58x	8.91x	10.8x	2x	2.43x	2.47x
FCF Yield	11.7%	11.2%	9.3%	49.9%	41.1%	40.4%
Dividend per Share ²	27.5	31.25	34	40	55	66
Rate of return	2.05%	1.81%	1.83%	2.97%	2.92%	3.34%
EPS ²	105.2	128.3	139.4	165.5	203.5	222.4
Distribution rate	26.1%	24.4%	24.4%	24.2%	27%	29.7%
Net sales ¹	412,598	396,973	299,350	320,281	324,771	339,005
EBITDA ¹	23,575	25,245	25,966	27,017	31,570	36,971
EBIT ¹	18,789	20,132	20,657	21,675	25,829	31,509
Net income ¹	10,440	12,451	13,076	14,864	18,167	19,022
Net Debt ¹	-80,620	-83,745	-81,458	-91,709	-113,237	-120,159
Reference price ²	1,340.00	1,725.00	1,861.00	1,346.00	1,885.00	1,974.00
Nbr of stocks (in thousands)	100,001	97,439	91,876	91,366	88,485	83,664
Announcement Date	6/30/20	6/30/21	6/30/22	6/30/23	6/28/24	6/30/25