Valuation Mizuno Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-25 EDT			5-day change	1st Jan Change
4,185.00 ^JPY	+1.95%		+3.98%	+35.22%

08-07	Mizuno Corporation Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI
08-07	Mizuno Corporation Provides Dividend Guidance for the Second Quarter End of Fiscal Year Ending March 31, 2027	CI

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	318,238	-	-
Change	-	47.14%	105.1%	22.3%	28.84%	24.18%	-	-
Enterprise Value (EV) ¹	40,090	79,290	143,339	180,002	225,305	295,551	292,837	289,704
Change	-	97.78%	80.78%	25.58%	25.17%	31.18%	-0.92%	-1.07%
P/E	6.99x	8.01x	11.4x	13x	14.1x	16x	14.9x	13.9x
PBR	0.48x	0.64x	1.15x	1.27x	1.48x	1.75x	1.64x	1.53x
PEG	-	0.3x	0.3x	2.01x	0.7x	1.71x	2.03x	2.08x
Capitalization / Revenue	0.31x	0.37x	0.71x	0.83x	0.99x	1.15x	1.09x	1.03x
EV / Revenue	0.23x	0.37x	0.62x	0.75x	0.87x	1.07x	1x	0.94x
EV / EBITDA	3.15x	5.07x	6.98x	7.55x	8.55x	9.65x	8.95x	8.35x
EV / EBIT	4.06x	6.13x	8.3x	8.66x	9.97x	11.2x	10.3x	9.58x
EV / FCF	4.06x	-6.38x	7.5x	51.5x	18.7x	23.7x	19.9x	18.3x
FCF Yield	24.6%	-15.7%	13.3%	1.94%	5.34%	4.22%	5.03%	5.48%
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%	1.58%	1.71%	1.85%
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	4,185.00	4,185.00	4,185.00
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

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.($)
MIZUNO CORPORATION	15.66x	1.04x	9.45x	1.61%	1.96B
ACUSHNET HOLDINGS CORP.	20.58x	2.1x	12.09x	1.14%	4.81B
FLUIDRA, S.A.	17.85x	1.92x	8.19x	3.89%	3.81B
TECHNOGYM S.P.A.	21.6x	2.24x	10.78x	3.1%	3B
CALLAWAY GOLF COMPANY	23.97x	1.09x	8.76x	-.--%	2.54B
PELOTON INTERACTIVE, INC.	15.1x	0.82x	3.88x	-.--%	2.1B
YONEX CO., LTD.	14.76x	1.02x	8.44x	1.18%	1.28B
JOHNSON HEALTH TECH .CO., LTD.	9.83x	0.81x	6.6x	-	1.21B
MIPS AB	44.44x	11.78x	29.02x	1.66%	982M
SHUHUA SPORTS CO., LTD.	31.55x	-	-	2.93%	762M
Average	21.53x	2.54x	10.80x	1.72%	2.25B
Weighted average by Cap.	20.20x	2.05x	10.04x	1.79%