Valuation Moriya Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-23 EDT			5-day change	1st Jan Change
1,042.00 ^JPY	+0.19%		+1.56%	-18.47%

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

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	3,570	4,562	4,839	4,946	8,610	7,781
Change	-	27.77%	6.08%	2.21%	74.09%	-9.63%
Enterprise Value (EV) ¹	1,427	-149.3	-1,219	-4,334	2,662	-660.2
Change	-	-110.46%	-716.51%	-255.53%	161.42%	-124.8%
P/E	4.24x	6.99x	3.07x	5.5x	5.37x	4.71x
PBR	0.35x	0.43x	0.4x	0.38x	0.59x	0.49x
PEG	-	-0.3x	0x	-0.1x	0.1x	1.3x
Capitalization / Revenue	0.09x	0.12x	0.12x	0.13x	0.2x	0.15x
EV / Revenue	0.04x	-0x	-0.03x	-0.11x	0.06x	-0.01x
EV / EBITDA	0.96x	-0.14x	-0.68x	-3.11x	1.1x	-0.26x
EV / EBIT	1.09x	-0.17x	-0.76x	-3.61x	1.2x	-0.29x
EV / FCF	-0.31x	-0.05x	-0.93x	-1.57x	-1.16x	-0.24x
FCF Yield	-322%	-1,889%	-108%	-63.6%	-86.2%	-413%
Dividend per Share ²	13	13	13	14	16	18
Rate of return	3.97%	3.12%	2.95%	3.1%	2.03%	2.52%
EPS ²	77.14	59.63	143.5	82.11	146.4	151.7
Distribution rate	16.9%	21.8%	9.06%	17.1%	10.9%	11.9%
Net sales ¹	39,531	36,841	38,840	38,975	43,344	50,266
EBITDA ¹	1,479	1,084	1,793	1,392	2,413	2,496
EBIT ¹	1,311	892	1,609	1,202	2,223	2,293
Net income ¹	841	652	1,574	900	1,606	1,651
Net Debt ¹	-2,143	-4,711	-6,058	-9,280	-5,948	-8,441
Reference price ²	327.20	416.80	440.80	451.60	787.00	715.00
Nbr of stocks (in thousands)	10,911	10,945	10,977	10,952	10,940	10,882
Announcement Date	6/22/20	6/21/21	6/27/22	6/26/23	6/24/24	6/23/25

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.($)
MORIYA CORPORATION	-	-	-	-	70.26M
QUANTA SERVICES, INC.	76.44x	3.28x	32.09x	0.06%	111B
VINCI	14.41x	1.18x	6.47x	4.07%	82.37B
LARSEN & TOUBRO LIMITED	27.83x	2.1x	20.39x	1.1%	61.15B
FERROVIAL N.V.	60.16x	5.01x	32.09x	1.4%	50.82B
HOCHTIEF AG	38.5x	0.91x	15.11x	1.64%	45.38B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	32.28x	0.65x	10.35x	1.86%	40.76B
EMCOR GROUP, INC.	29.76x	1.94x	18.7x	0.16%	38.61B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.77x	0.3x	6.3x	5.95%	28.37B
BOUYGUES SA	15.8x	0.42x	4.64x	4.27%	22.24B
Average	33.33x	1.75x	16.24x	2.28%	48.08B
Weighted average by Cap.	39.80x	2.09x	18.90x	1.87%