|
Market Closed -
Japan Exchange
02:30:00 2026-09-10 EDT
|
5-day change | 1st Jan Change | ||
| 552.00 JPY | -0.72% |
|
-1.43% | +5.14% |
Company Valuation: Riskmonster.com
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 9,395 | 5,825 | 4,336 | 3,735 | 3,254 | 4,178 |
| Change | - | -38% | -25.55% | -13.88% | -12.86% | 28.38% |
| Enterprise Value (EV) 1 | 7,069 | 3,829 | 2,446 | 2,068 | 2,393 | 2,675 |
| Change | - | -45.84% | -36.1% | -15.49% | 15.75% | 11.77% |
| P/E | 21.5x | 12.7x | 12.2x | 23.6x | -66.1x | 18.7x |
| PBR | 1.76x | 1x | 0.75x | 0.62x | 0.55x | 0.7x |
| PEG | - | 2.88x | -0.5x | -0.4x | 1x | -0x |
| Capitalization / Revenue | 2.65x | 1.56x | 1.16x | 1.02x | 0.87x | 1.09x |
| EV / Revenue | 1.99x | 1.02x | 0.65x | 0.56x | 0.64x | 0.7x |
| EV / EBITDA | 6.96x | 3.5x | 2.21x | 2.15x | 2.28x | 2.39x |
| EV / EBIT | 10.8x | 5.71x | 4.33x | 6.87x | 9.06x | 7.47x |
| EV / FCF | 12.9x | -12.8x | -173x | -12.5x | -3.74x | 4.04x |
| FCF Yield | 7.75% | -7.79% | -0.58% | -7.99% | -26.7% | 24.8% |
| Dividend per Share 2 | 13 | 14.5 | 14.75 | 15 | 15 | 15.5 |
| Rate of return | 1.03% | 1.87% | 2.54% | 2.98% | 3.44% | 2.81% |
| EPS 2 | 58.72 | 61.31 | 47.55 | 21.35 | -6.594 | 29.56 |
| Distribution rate | 22.1% | 23.7% | 31% | 70.3% | -227% | 52.4% |
| Net sales 1 | 3,551 | 3,745 | 3,744 | 3,666 | 3,728 | 3,824 |
| EBITDA 1 | 1,015 | 1,093 | 1,105 | 963 | 1,049 | 1,117 |
| EBIT 1 | 655 | 670 | 565 | 301 | 264 | 358 |
| Net income 1 | 437 | 459 | 360 | 160 | -49 | 223 |
| Net Debt 1 | -2,326 | -1,996 | -1,890 | -1,667 | -861 | -1,503 |
| Reference price 2 | 1,260.00 | 777.00 | 580.00 | 503.00 | 436.00 | 552.00 |
| Nbr of stocks (in thousands) | 7,457 | 7,497 | 7,477 | 7,424 | 7,464 | 7,568 |
| Announcement Date | 6/24/21 | 6/23/22 | 6/27/23 | 6/25/24 | 6/23/25 | 6/22/26 |
1JPY in Million2JPY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 26.83M | |
| 24.74x | 8.41x | 14.91x | 1.12% | 23.17B | |
| 19.81x | 3.7x | 9.3x | 1.39% | 18.62B | |
| 24.21x | 0.75x | 7.4x | 1.48% | 12.96B | |
| 19.84x | 0.75x | 10.02x | 2.96% | 8.64B | |
| 14.91x | 1.33x | 7.38x | 1.35% | 4.8B | |
| 21.21x | 1.5x | 10x | 2.35% | 4.52B | |
| 79.35x | 3.06x | 53.81x | 0.59% | 2.48B | |
| 38.89x | 0.98x | 17.05x | 0.54% | 1.77B | |
| 17.94x | - | - | - | 1.62B | |
| Average | 28.99x | 2.56x | 16.23x | 1.47% | 7.86B | |
| Weighted average by Cap. | 24.04x | 3.93x | 12.28x | 1.51% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 3768 Stock
- Valuation Riskmonster.com
Select your edition
All financial news and data tailored to specific country editions
