Valuation Canox Corporation NAGOYA STOCK EXCHANGE

Stocks

End-of-day quote NAGOYA STOCK EXCHANGE Other stock markets 02/12/2022			5-day change	1st Jan Change
1,320.00 ^JPY	+0.15%		+0.46%	+6.88%

05-15

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	7,034	12,371	16,468	17,777	16,367	19,470
Change	-	75.87%	33.12%	7.95%	-7.93%	18.96%
Enterprise Value (EV) ¹	19,898	37,471	49,077	48,807	42,808	39,227
Change	-	88.31%	30.97%	-0.55%	-12.29%	-8.37%
P/E	11.2x	6.56x	9.27x	9.99x	8.12x	9.16x
PBR	0.29x	0.48x	0.62x	0.61x	0.52x	0.59x
PEG	-	0x	-1.6x	0.9x	1.07x	11.38x
Capitalization / Revenue	0.07x	0.11x	0.11x	0.1x	0.09x	0.12x
EV / Revenue	0.19x	0.32x	0.32x	0.28x	0.25x	0.25x
EV / EBITDA	18.1x	13.4x	18.2x	17.1x	15.2x	13.6x
EV / EBIT	23.9x	15.1x	20.8x	19.3x	17x	15.6x
EV / FCF	5.67x	-3.12x	-7.09x	11.3x	10.1x	6.08x
FCF Yield	17.6%	-32%	-14.1%	8.88%	9.92%	16.5%
Dividend per Share ²	30	80	90	101	102	104
Rate of return	4.17%	6.32%	5.34%	4.99%	5.76%	5.17%
EPS ²	64.18	192.9	181.7	202.6	218	219.7
Distribution rate	46.7%	41.5%	49.5%	49.8%	46.8%	47.3%
Net sales ¹	105,718	116,521	151,674	172,485	173,013	158,751
EBITDA ¹	1,100	2,798	2,690	2,858	2,825	2,875
EBIT ¹	833	2,483	2,362	2,530	2,512	2,510
Net income ¹	627	1,886	1,777	1,952	1,987	2,104
Net Debt ¹	12,864	25,100	32,609	31,030	26,441	19,757
Reference price ²	720.00	1,265.00	1,684.00	2,025.00	1,770.00	2,012.00
Nbr of stocks (in thousands)	9,769	9,779	9,779	8,779	9,247	9,677
Announcement Date	6/25/21 A	6/24/22 A	6/23/23 A	6/28/24 A	6/24/25 A	6/19/26 A

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.($)
KLÖCKNER & CO SE	39.02x	0.29x	8.57x	1.46%	1.4B
CHINA RAILWAY TIELONG CONTAINER LOGISTICS CO., LTD	10.84x	-	-	-	1.02B
ZHEJIANG DEVELOPMENT GROUP CO.,LTD	7.36x	-	-	-	555M
JACQUET METALS	15.25x	0.32x	5.63x	0.99%	491M
Average	18.12x	0.31x	7.10x	1.22%	867.76M
Weighted average by Cap.	22.30x	0.30x	7.81x	1.34%