Valuation Muraki Corporation

Stocks

Delayed Japan Exchange 20:01:55 2026-09-17 EDT			5-day change	1st Jan Change
1,586.00 ^JPY	-0.56%		+1.99%	+7.89%

23-11-06	Muraki Corporation Announces the Voting Results	CI
23-10-03	Muraki Corporation Announces Notice about Extraordinary General Meeting	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	1,286	1,488	1,988	2,239	2,002	2,649
Change	-	15.67%	33.59%	12.64%	-10.59%	32.34%
Enterprise Value (EV) ¹	190.2	299.8	574.5	867.7	566.7	1,104
Change	-	57.59%	91.63%	51.04%	-34.7%	94.83%
P/E	19.2x	14.6x	15.9x	11.3x	22.2x	40.7x
PBR	0.57x	0.63x	0.81x	0.85x	0.74x	0.96x
PEG	-	0.3x	0.7x	0.2x	-0.4x	-1.5x
Capitalization / Revenue	0.18x	0.21x	0.27x	0.3x	0.27x	0.34x
EV / Revenue	0.03x	0.04x	0.08x	0.12x	0.08x	0.14x
EV / EBITDA	1.7x	2.01x	2.79x	4.13x	3.06x	5.94x
EV / EBIT	2.09x	2.2x	2.96x	4.5x	3.94x	8.49x
EV / FCF	1.16x	2.99x	2.6x	-118x	4.2x	6.89x
FCF Yield	86%	33.5%	38.5%	-0.85%	23.8%	14.5%
Dividend per Share ²	10	20	20	25	30	30
Rate of return	1.1%	1.91%	1.43%	1.59%	2.13%	1.61%
EPS ²	47.22	71.88	88.09	139.5	63.42	45.81
Distribution rate	21.2%	27.8%	22.7%	17.9%	47.3%	65.5%
Net sales ¹	7,315	7,213	7,334	7,409	7,543	7,825
EBITDA ¹	112	149	206	210	185	186
EBIT ¹	91	136	194	193	144	130
Net income ¹	67	102	125	198	90	65
Net Debt ¹	-1,096	-1,188	-1,413	-1,371	-1,435	-1,545
Reference price ²	906.00	1,048.00	1,400.00	1,577.00	1,410.00	1,866.00
Nbr of stocks (in thousands)	1,420	1,420	1,420	1,420	1,420	1,420
Announcement Date	6/28/21	6/27/22	6/26/23	6/24/24	6/23/25	6/16/26

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.($)
MURAKI CORPORATION	-	-	-	-	14.34M
PENSKE AUTOMOTIVE GROUP, INC.	15.57x	0.5x	10.43x	2.64%	13.96B
D'IETEREN GROUP	15.78x	1.32x	16.91x	1.29%	9.88B
RUSH ENTERPRISES, INC.	19.84x	0.91x	10.59x	1.06%	5.87B
AUTONATION, INC.	7.84x	0.47x	8.16x	-.--%	5.56B
EAGERS AUTOMOTIVE LIMITED	18.4x	0.59x	10.74x	3.94%	4.21B
ASBURY AUTOMOTIVE GROUP, INC.	6.46x	0.43x	8.45x	-.--%	3.29B
CUSTOM TRUCK ONE SOURCE, INC.	73.19x	1.69x	8.03x	-.--%	2.12B
SONIC AUTOMOTIVE, INC.	9.01x	0.26x	6.82x	2.51%	2.01B
Average	20.76x	0.77x	10.02x	1.43%	5.21B
Weighted average by Cap.	17.17x	0.77x	11.17x	1.65%