|
Market Closed -
Japan Exchange
09:30:00 15/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 699.00 JPY | -1.83% |
|
+1.60% | +7.29% |
| 23/05/18 | Certain Common Shares of M - mart Inc. are subject to a Lock-Up Agreement Ending on 23-MAY-2018. | CI |
| 22/02/18 | M - mart Inc. has completed an IPO in the amount of ¥728.376 million. | CI |
Company Valuation: M - mart Inc.
Data adjusted to current consolidation scope
| Fiscal Period: January | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 4,641 | 3,595 | 5,746 | 7,238 | 5,502 | 6,069 |
| Change | - | -22.55% | 59.86% | 25.96% | -23.99% | 10.31% |
| Enterprise Value (EV) 1 | 3,457 | 2,227 | 4,149 | 5,282 | 3,280 | 3,502 |
| Change | - | -35.6% | 86.36% | 27.3% | -37.91% | 6.78% |
| P/E | 19.5x | 9.88x | 12.2x | 11.2x | 7.97x | 7.17x |
| PBR | 2.38x | 1.62x | 2.22x | 2.33x | 1.52x | 1.42x |
| PEG | - | 0.2x | 0.4x | 0.3x | 1.23x | 0.3x |
| Capitalization / Revenue | 5.97x | 3.99x | 5.83x | 6.18x | 4.25x | 4.45x |
| EV / Revenue | 4.45x | 2.47x | 4.21x | 4.51x | 2.53x | 2.57x |
| EV / EBITDA | 19.3x | 8.22x | 11.8x | 10.9x | 6.25x | 5.5x |
| EV / EBIT | 19.4x | 8.25x | 11.9x | 10.9x | 6.28x | 5.54x |
| EV / FCF | 18.6x | 10.1x | 15.9x | 13.2x | 9.9x | 8.3x |
| FCF Yield | 5.39% | 9.87% | 6.31% | 7.6% | 10.1% | 12.1% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 24.33 | 37.21 | 48.05 | 66.25 | 70.55 | 86.5 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 777 | 902 | 986 | 1,171 | 1,294 | 1,363 |
| EBITDA 1 | 179 | 271 | 352 | 486 | 525 | 637 |
| EBIT 1 | 178 | 270 | 350 | 484 | 522 | 632 |
| Net income 1 | 119 | 182 | 235 | 324 | 345 | 423 |
| Net Debt 1 | -1,184 | -1,368 | -1,597 | -1,956 | -2,222 | -2,567 |
| Reference price 2 | 474.50 | 367.50 | 587.50 | 740.00 | 562.50 | 620.50 |
| Nbr of stocks (in thousands) | 9,781 | 9,781 | 9,781 | 9,781 | 9,781 | 9,781 |
| Announcement Date | 4/23/21 A | 4/22/22 A | 4/24/23 A | 4/23/24 A | 4/25/25 A | 4/23/26 A |
1JPY in Million2JPY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 45.05M | |
| 21.14x | 1.54x | 10.66x | 1.01% | 272B | |
| 83.32x | 10.91x | 58.55x | -.--% | 172B | |
| 8.15x | 0.91x | 3.92x | -.--% | 113B | |
| 49.63x | 2.04x | 21.03x | -.--% | 96.34B | |
| -93.17x | 0.69x | 26.88x | -.--% | 59.05B | |
| 24.56x | 4.27x | 14.19x | 1.13% | 48.5B | |
| 20.06x | 5.37x | 13.01x | - | 29.38B | |
| 30.03x | 3.49x | 11.68x | 1.54% | 15.56B | |
| 4.45x | 0.22x | 2.49x | 4.53% | 6.88B | |
| Average | 16.46x | 3.27x | 18.05x | 1.03% | 81.25B | |
| Weighted average by Cap. | 27.78x | 3.77x | 22.53x | 0.49% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 4380 Stock
- Valuation M - mart Inc.
Select your edition
All financial news and data tailored to specific country editions
