Valuation Murakami Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-24 EDT			5-day change	1st Jan Change
6,570.00 ^JPY	+0.15%		-2.81%	-8.50%

06-26	Declaration of Voting Results by Murakami Corporation	CI
05-28	Murakami-linked shareholder Aya Nomura takes 2.16% stake in Yamada Holdings Co, AGM notice shows	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	40,469	29,981	34,527	58,898	60,659	76,926
Change	-	-25.92%	15.16%	70.59%	2.99%	26.82%
Enterprise Value (EV) ¹	9,406	-3,216	-3,306	15,713	13,298	30,549
Change	-	-134.19%	-2.82%	575.26%	-15.37%	129.72%
P/E	11x	7.83x	6.49x	10.3x	10.2x	12.7x
PBR	0.62x	0.43x	0.45x	0.71x	0.68x	0.81x
PEG	-	1.25x	0.2x	0.8x	2.53x	5.78x
Capitalization / Revenue	0.55x	0.41x	0.38x	0.56x	0.56x	0.67x
EV / Revenue	0.13x	-0.04x	-0.04x	0.15x	0.12x	0.26x
EV / EBITDA	1.02x	-0.36x	-0.35x	1.26x	1.02x	2.24x
EV / EBIT	1.84x	-0.66x	-0.59x	1.88x	1.5x	3.34x
EV / FCF	2.47x	-1.76x	-1.37x	2.77x	3.31x	20.4x
FCF Yield	40.4%	-56.7%	-73.2%	36.1%	30.2%	4.89%
Dividend per Share ²	50	55	70	160	210	240
Rate of return	1.56%	2.27%	2.46%	3.14%	4.01%	3.61%
EPS ²	290.9	309.1	437.7	493.7	513.6	524.9
Distribution rate	17.2%	17.8%	16%	32.4%	40.9%	45.7%
Net sales ¹	74,147	73,595	90,643	104,601	109,205	115,651
EBITDA ¹	9,218	8,986	9,458	12,461	13,010	13,609
EBIT ¹	5,111	4,865	5,585	8,337	8,862	9,157
Net income ¹	3,699	3,865	5,370	5,887	5,943	6,079
Net Debt ¹	-31,063	-33,197	-37,833	-43,185	-47,361	-46,377
Reference price ²	3,205.00	2,420.00	2,840.00	5,100.00	5,240.00	6,640.00
Nbr of stocks (in thousands)	12,627	12,389	12,157	11,549	11,576	11,585
Announcement Date	6/29/21	6/24/22	6/23/23	6/25/24	6/26/25	6/23/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MURAKAMI CORPORATION	-	-	-	-	464M
GENTEX CORPORATION	11.96x	1.79x	7.86x	2.02%	5.07B
CHANGZHOU XINGYU AUTOMOTIVE LIGHTING SYSTEMS CO., LTD.	13.39x	1.26x	8.63x	2.23%	3.82B
SHANGHAI DAIMAY AUTOMOTIVE INTERIOR CO., LTD	20.42x	-	-	4.06%	3.21B
PHINIA INC.	14.3x	0.94x	6.66x	1.51%	2.9B
THULE GROUP AB	18.41x	2.53x	12.34x	4.28%	2.34B
NINGBO JIFENG AUTO PARTS CO., LTD.	19.34x	-	-	4.27%	2.19B
NINGBO HUAXIANG ELECTRONIC CO., LTD.	10.31x	0.44x	4.12x	4.32%	2.19B
Average	15.45x	1.39x	7.92x	3.24%	2.77B
Weighted average by Cap.	15.05x	1.44x	7.96x	2.99%