|
Market Closed -
Deutsche Boerse AG
02:03:48 2026-10-08 EDT
|
5-day change | 1st Jan Change | ||
| 20.20 EUR | -0.98% |
|
+1.00% | +31.17% |
| 10-01 | SBI Holdings Makes Bitbank Wholly Owned Unit | MT |
| 09-30 | SBICAH LLC completed the acquisition of bitbank, Inc. from MIXI, Inc., Ceres Inc., Noriyuki Hirosue and others. | CI |
Company Valuation: MIXI, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 159,832 | 194,183 | 187,927 | 223,969 | 165,045 | 240,568 | - | - |
| Change | - | 21.49% | -3.22% | 19.18% | -26.31% | 45.76% | - | - |
| Enterprise Value (EV) | 49,321 | 83,046 | 89,448 | 122,948 | 95,782 | 240,568 | 240,568 | 240,568 |
| Change | - | 68.38% | 7.71% | 37.45% | -22.1% | 151.16% | 0% | 0% |
| P/E | 15.8x | 37.6x | 26.8x | 12.9x | 9.72x | 12.1x | 13.8x | 12.7x |
| PBR | 0.87x | 1.07x | 1.08x | 1.25x | 0.91x | 1.28x | - | - |
| PEG | - | -0.8x | 0.7x | 0x | 4.69x | 0.7x | -1.1x | 1.56x |
| Capitalization / Revenue | 1.35x | 1.32x | 1.28x | 1.45x | 0.96x | 1.27x | 1.12x | 1.06x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.27x | 1.12x | 1.06x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 6.87x | 6.35x | 5.87x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 10.5x | 9.93x | 8.95x |
| EV / FCF | -0x | 0x | 0x | 0x | -0x | 9.32x | 14.2x | 13x |
| FCF Yield | -9.25% | 7.1% | 1.24% | 5.8% | -7.43% | 10.7% | 7.04% | 7.67% |
| Dividend per Share 2 | 110 | 110 | 110 | 120 | 120 | 138.3 | 152.5 | 157.5 |
| Rate of return | 4.99% | 4.13% | 4.12% | 3.63% | 4.73% | 3.74% | 4.13% | 4.26% |
| EPS 2 | 139.8 | 70.87 | 99.71 | 255.4 | 260.7 | 306.3 | 268.4 | 290.2 |
| Distribution rate | 78.7% | 155% | 110% | 47% | 46% | 45.2% | 56.8% | 54.3% |
| Net sales 1 | 118,099 | 146,867 | 146,868 | 154,847 | 171,369 | 189,793 | 215,170 | 227,620 |
| EBITDA 1 | 18,557 | 29,481 | 23,497 | 31,694 | 31,176 | 35,030 | 37,880 | 40,950 |
| EBIT 1 | 16,069 | 24,820 | 19,177 | 26,600 | 22,256 | 22,810 | 24,220 | 26,865 |
| Net income 1 | 10,262 | 5,161 | 7,082 | 17,601 | 17,270 | 20,003 | 17,195 | 18,600 |
| Net Debt | -110,511 | -111,137 | -98,479 | -101,021 | -69,263 | - | - | - |
| Reference price 2 | 2,203.00 | 2,662.00 | 2,673.00 | 3,305.00 | 2,535.00 | 3,695.00 | 3,695.00 | 3,695.00 |
| Nbr of stocks (in thousands) | 72,552 | 72,946 | 70,306 | 67,767 | 65,106 | 65,106 | - | - |
| Announcement Date | 5/13/22 | 5/12/23 | 5/10/24 | 5/14/25 | 5/15/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.99x | 8.3x | 17.73x | 0.25% | 4,269B | |
| 23.19x | 7.32x | 12.86x | 0.29% | 1,838B | |
| 29.16x | 13.67x | 21.6x | 0.62% | 499B | |
| 14.51x | 3.87x | 8.96x | 1.4% | 482B | |
| 19.45x | 5.76x | 17.31x | -.--% | 290B | |
| 20.66x | 1.51x | 10.38x | 1.02% | 266B | |
| 103.33x | 13.62x | 73.14x | -.--% | 214B | |
| 21.52x | 2.46x | 12.5x | -.--% | 140B | |
| 3.03x | 84.38x | 2.3x | 0.13% | 112B | |
| Average | 27.98x | 15.65x | 19.64x | 0.41% | 901.16B | |
| Weighted average by Cap. | 21.36x | 8.92x | 17.24x | 0.35% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 2121 Stock
- MXN Stock
- Valuation MIXI, Inc.
Select your edition
All financial news and data tailored to specific country editions
