|
Delayed
Japan Exchange
01:40:38 2026-08-25 EDT
|
5-day change | 1st Jan Change | ||
| 1,035.00 JPY | +0.49% |
|
+3.19% | -19.01% |
| 24-11-07 | Moriya Corporation acquired Mirai Network K.K. | CI |
| 24-06-24 | Tranche Update on Moriya Corporation's Equity Buyback Plan announced on January 31, 2024. | CI |
Company Valuation: Moriya Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 4,562 | 4,839 | 4,946 | 8,610 | 7,781 | 13,020 |
| Change | - | 6.08% | 2.21% | 74.09% | -9.63% | 67.34% |
| Enterprise Value (EV) 1 | -149.3 | -1,219 | -4,334 | 2,662 | -660.2 | 5,073 |
| Change | - | -716.51% | -255.53% | 161.42% | -124.8% | 868.4% |
| P/E | 6.99x | 3.07x | 5.5x | 5.37x | 4.71x | 4.74x |
| PBR | 0.43x | 0.4x | 0.38x | 0.59x | 0.49x | 0.69x |
| PEG | - | 0x | -0.1x | 0.1x | 1.3x | 0.1x |
| Capitalization / Revenue | 0.12x | 0.12x | 0.13x | 0.2x | 0.15x | 0.26x |
| EV / Revenue | -0x | -0.03x | -0.11x | 0.06x | -0.01x | 0.1x |
| EV / EBITDA | -0.14x | -0.68x | -3.11x | 1.1x | -0.26x | 1.23x |
| EV / EBIT | -0.17x | -0.76x | -3.61x | 1.2x | -0.29x | 1.31x |
| EV / FCF | -0.05x | -0.93x | -1.57x | -1.16x | -0.24x | 6.57x |
| FCF Yield | -1,889% | -108% | -63.6% | -86.2% | -413% | 15.2% |
| Dividend per Share 2 | 13 | 13 | 14 | 16 | 18 | 30 |
| Rate of return | 3.12% | 2.95% | 3.1% | 2.03% | 2.52% | 2.51% |
| EPS 2 | 59.63 | 143.5 | 82.11 | 146.4 | 151.7 | 251.7 |
| Distribution rate | 21.8% | 9.06% | 17.1% | 10.9% | 11.9% | 11.9% |
| Net sales 1 | 36,841 | 38,840 | 38,975 | 43,344 | 50,266 | 50,855 |
| EBITDA 1 | 1,084 | 1,793 | 1,392 | 2,413 | 2,496 | 4,112 |
| EBIT 1 | 892 | 1,609 | 1,202 | 2,223 | 2,293 | 3,861 |
| Net income 1 | 652 | 1,574 | 900 | 1,606 | 1,651 | 2,743 |
| Net Debt 1 | -4,711 | -6,058 | -9,280 | -5,948 | -8,441 | -7,947 |
| Reference price 2 | 416.80 | 440.80 | 451.60 | 787.00 | 715.00 | 1,194.00 |
| Nbr of stocks (in thousands) | 10,945 | 10,977 | 10,952 | 10,940 | 10,882 | 10,905 |
| Announcement Date | 6/21/21 | 6/27/22 | 6/26/23 | 6/24/24 | 6/23/25 | 6/18/26 |
1JPY in Million2JPY
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 70.6M | |
| 53.84x | 2.46x | 23.54x | 0.07% | 92.73B | |
| 13.06x | 1.11x | 6.06x | 4.48% | 76.72B | |
| 27.35x | 2.09x | 20.53x | 1.11% | 58.69B | |
| 33.14x | 4.16x | 22.59x | 0.2% | 56.56B | |
| 55.47x | 4.42x | 28.15x | 1.57% | 45.27B | |
| 29.56x | 0.73x | 12.05x | 2.1% | 37.33B | |
| 23.35x | 1.59x | 14.7x | 0.2% | 33.74B | |
| 24.45x | 0.5x | 7.9x | 2.41% | 33.85B | |
| 4.5x | 0.3x | 5.98x | 6.26% | 27.17B | |
| Average | 29.41x | 1.93x | 15.72x | 2.04% | 46.21B | |
| Weighted average by Cap. | 32.09x | 2.12x | 16.84x | 1.81% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 1798 Stock
- Valuation Moriya Corporation
Select your edition
All financial news and data tailored to specific country editions
