Valuation MITRA Group, Inc.

Stocks

Delayed Japan Exchange 02:30:00 2026-09-16 EDT			5-day change	1st Jan Change
163.00 ^JPY	+1.24%		+3.82%	-10.44%

05-21	MITRA Group, Inc. signed a letter of intent to acquire Surveying Support Services Business from Japan Association of Public Commissioned Land and Building Surveyors.	CI
23-01-12	Escrow Agent Japan, Inc. Provides Consolidated Earnings Guidance for the Year Ending February 28, 2023	CI

Data adjusted to current consolidation scope

Fiscal Period: February	2021	2022	2023	2024	2025	2026
Market Cap ¹	13,262	7,469	6,635	6,065	6,370	7,752
Change	-	-43.68%	-11.16%	-8.59%	5.03%	21.69%
Enterprise Value (EV) ¹	10,436	4,703	3,915	3,256	3,500	5,264
Change	-	-54.94%	-16.75%	-16.84%	7.5%	50.39%
P/E	36x	18.4x	87.1x	20.3x	18.3x	41.1x
PBR	4.2x	2.21x	2x	1.75x	1.79x	2.22x
PEG	-	1.8x	-1.1x	0x	1.1x	-0.9x
Capitalization / Revenue	4.32x	2.1x	1.79x	1.47x	1.34x	1.53x
EV / Revenue	3.4x	1.32x	1.06x	0.79x	0.74x	1.04x
EV / EBITDA	18.6x	6.74x	10.9x	5.16x	4.96x	8.92x
EV / EBIT	21.2x	7.66x	18.8x	7.14x	7.25x	16.2x
EV / FCF	32.1x	23.2x	9.41x	9.07x	9.02x	43.1x
FCF Yield	3.12%	4.31%	10.6%	11%	11.1%	2.32%
Dividend per Share ²	4	4	4	6	6	6
Rate of return	1.31%	2.33%	2.63%	4.32%	4.11%	3.37%
EPS ²	8.49	9.358	1.744	6.852	7.999	4.33
Distribution rate	47.1%	42.7%	229%	87.6%	75%	139%
Net sales ¹	3,072	3,552	3,710	4,138	4,741	5,078
EBITDA ¹	561	698	360	631	706	590
EBIT ¹	492	614	208	456	483	324
Net income ¹	363	406	76	299	349	189
Net Debt ¹	-2,826	-2,766	-2,720	-2,809	-2,870	-2,488
Reference price ²	306.00	172.00	152.00	139.00	146.00	178.00
Nbr of stocks (in thousands)	43,339	43,422	43,652	43,633	43,632	43,551
Announcement Date	5/28/21	5/27/22	5/26/23	5/30/24	5/30/25	5/22/26

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.($)
MITRA GROUP, INC.	-	-	-	-	45.29M
CBRE GROUP, INC.	23.41x	0.95x	11.4x	-.--%	40.57B
KE HOLDINGS INC.	18.01x	0.79x	6.57x	2.55%	18.52B
JONES LANG LASALLE INCORPORATED	14.19x	0.57x	9.45x	-.--%	15.69B
CHINA RESOURCES MIXC LIFESTYLE SERVICES LIMITED	16.98x	3.49x	11.39x	5.86%	11.11B
CAPITALAND INVESTMENT LIMITED	21.01x	8.64x	17.1x	4.57%	10.4B
ZILLOW GROUP, INC.	61.64x	2.38x	9.4x	-.--%	7.34B
FIRSTSERVICE CORPORATION	34.79x	1.25x	12.23x	0.93%	5.77B
COLLIERS INTERNATIONAL GROUP INC.	34.14x	1.07x	8.19x	0.34%	4.64B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY	30.17x	11.9x	-	1.92%	4.16B
Average	28.26x	3.45x	10.72x	1.8%	11.83B
Weighted average by Cap.	24.11x	2.28x	10.65x	1.48%