Valuation Morozoff Limited

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-28 EDT			5-day change	1st Jan Change
1,509.00 ^JPY	+0.73%		+1.21%	-2.14%

09-15	Morozoff Repurchases 104 Million Yen in Shares	MT
09-14	Tranche Update on Morozoff Limited's Equity Buyback Plan announced on September 14, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: January	2023	2024	2025	2026
Market Cap ¹	23,715	27,912	33,248	31,149
Change	-	17.7%	19.12%	-6.31%
Enterprise Value (EV) ¹	18,749	21,873	29,665	31,565
Change	-	16.66%	35.62%	6.41%
P/E	13.9x	16.5x	23.9x	48.9x
PBR	1.28x	1.42x	1.71x	1.57x
PEG	-	16x	-1.5x	-0.9x
Capitalization / Revenue	0.73x	0.8x	0.92x	0.86x
EV / Revenue	0.58x	0.63x	0.82x	0.87x
EV / EBITDA	5.89x	6.83x	10.5x	16.3x
EV / EBIT	7.74x	8.84x	14.4x	25x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	21.67	32.67	27.33	16
Rate of return	1.93%	2.43%	1.66%	1.03%
EPS ²	80.68	81.51	68.8	31.81
Distribution rate	26.9%	40.1%	39.7%	50.3%
Net sales ¹	32,505	34,933	36,017	36,273
EBITDA ¹	3,182	3,201	2,833	1,931
EBIT ¹	2,423	2,474	2,059	1,265
Net income ¹	1,703	1,715	1,414	642
Net Debt ¹	-4,966	-6,039	-3,583	416
Reference price ²	1,123.33	1,345.00	1,645.00	1,554.00
Nbr of stocks (in thousands)	21,111	20,752	20,211	20,044
Announcement Date	4/26/23	4/26/24	4/28/25	4/23/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MOROZOFF LIMITED	-	-	-	-	191M
LINDT	27.86x	3.51x	16.17x	2.08%	24.33B
BARRY CALLEBAUT AG	32.26x	0.7x	10.49x	2.62%	7.4B
CLOETTA AB	19.39x	1.79x	11.48x	2.84%	1.53B
MORINAGA&CO., LTD.	12.6x	0.88x	6.66x	2.85%	1.32B
GUAN CHONG	7.31x	-	-	5.11%	888M
DELFI LIMITED	10.96x	0.57x	5.49x	4.87%	340M
Average	18.40x	1.49x	10.06x	3.4%	5.14B
Weighted average by Cap.	27.17x	2.71x	14.30x	2.35%