|
Market Closed -
Japan Exchange
02:30:00 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 4,560.00 JPY | +4.23% |
|
+6.54% | +47.33% |
Company Valuation: Mizuno Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 53,892 | 79,299 | 162,638 | 198,909 | 256,266 | 346,753 | - | - |
| Change | - | 47.14% | 105.1% | 22.3% | 28.84% | 35.31% | - | - |
| Enterprise Value (EV) 1 | 40,090 | 79,290 | 143,339 | 180,002 | 225,305 | 324,067 | 321,352 | 318,219 |
| Change | - | 97.78% | 80.78% | 25.58% | 25.17% | 43.83% | -0.84% | -0.97% |
| P/E | 6.99x | 8.01x | 11.4x | 13x | 14.1x | 17.4x | 16.2x | 15.2x |
| PBR | 0.48x | 0.64x | 1.15x | 1.27x | 1.48x | 1.9x | 1.78x | 1.67x |
| PEG | - | 0.3x | 0.3x | 2.01x | 0.7x | 1.86x | 2.2x | 2.28x |
| Capitalization / Revenue | 0.31x | 0.37x | 0.71x | 0.83x | 0.99x | 1.25x | 1.18x | 1.12x |
| EV / Revenue | 0.23x | 0.37x | 0.62x | 0.75x | 0.87x | 1.17x | 1.1x | 1.03x |
| EV / EBITDA | 3.15x | 5.07x | 6.98x | 7.55x | 8.55x | 10.6x | 9.83x | 9.17x |
| EV / EBIT | 4.06x | 6.13x | 8.3x | 8.66x | 9.97x | 12.3x | 11.3x | 10.5x |
| EV / FCF | 4.06x | -6.38x | 7.5x | 51.5x | 18.7x | 26x | 21.8x | 20.1x |
| FCF Yield | 24.6% | -15.7% | 13.3% | 1.94% | 5.34% | 3.85% | 4.58% | 4.99% |
| Dividend per Share 2 | 20 | 23.33 | 40 | 50 | 60 | 66 | 71.5 | 77.25 |
| Rate of return | 2.84% | 2.25% | 1.89% | 1.93% | 1.78% | 1.45% | 1.57% | 1.69% |
| EPS 2 | 100.7 | 129.2 | 186.6 | 198.7 | 239.7 | 262.2 | 281.4 | 300.2 |
| Distribution rate | 19.9% | 18.1% | 21.4% | 25.2% | 25% | 25.2% | 25.4% | 25.7% |
| Net sales 1 | 172,744 | 212,044 | 229,711 | 240,335 | 259,045 | 277,466 | 293,226 | 309,145 |
| EBITDA 1 | 12,736 | 15,651 | 20,540 | 23,848 | 26,351 | 30,623 | 32,705 | 34,701 |
| EBIT 1 | 9,874 | 12,945 | 17,279 | 20,777 | 22,603 | 26,360 | 28,342 | 30,238 |
| Net income 1 | 7,717 | 9,910 | 14,311 | 15,243 | 18,376 | 19,976 | 21,442 | 22,874 |
| Net Debt 1 | -13,802 | -9 | -19,299 | -18,907 | -30,961 | -22,686 | -25,401 | -28,534 |
| Reference price 2 | 703.67 | 1,035.00 | 2,120.00 | 2,592.00 | 3,370.00 | 4,560.00 | 4,560.00 | 4,560.00 |
| Nbr of stocks (in thousands) | 76,587 | 76,617 | 76,716 | 76,740 | 76,043 | 76,042 | - | - |
| Announcement Date | 5/12/22 | 5/12/23 | 5/10/24 | 5/13/25 | 5/12/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.69x | 1.12x | 10.12x | 1.51% | 2.1B | |
| 32.1x | 2.26x | 13.58x | 1.98% | 9.86B | |
| -140.96x | 9.48x | -215.41x | - | 6.16B | |
| 15.54x | 1.36x | 11.2x | 3.03% | 6.15B | |
| 19.82x | 2.04x | 11.71x | 1.19% | 4.64B | |
| 14.83x | 0.73x | 7.78x | 3.91% | 4.16B | |
| 16.23x | 1.02x | 8.09x | 2.68% | 4.25B | |
| 31.3x | 0.83x | 7.53x | 1.23% | 3.97B | |
| 18.09x | 1.93x | 8.25x | 3.84% | 3.75B | |
| 18.56x | 0.42x | 7.36x | 3.05% | 3.61B | |
| Average | 4.22x | 2.12x | -12.98x | 2.49% | 4.87B | |
| Weighted average by Cap. | 1.26x | 2.47x | -18.36x | 2.47% |
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
- 8022 Stock
- Valuation Mizuno Corporation
Select your edition
All financial news and data tailored to specific country editions
