Valuation MEC Company Ltd.

Stocks

Market Closed - Japan Exchange 09:30:00 06/11/2026 +03			5-day change	1st Jan Change
4,925.00 ^JPY	-5.65%		-16.10%	-3.43%

09-30	MEC Company Ltd. Announces Additional Capital Investment to Increase Production Capacity At Kitakyushu Factory	CI
08-10	MEC Company Ltd. Revises Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	76,111	39,505	82,296	65,631	93,130	89,934	-	-
Change	-	-48.1%	108.32%	-20.25%	41.9%	-3.43%	-	-
Enterprise Value (EV) ¹	68,959	30,062	73,540	54,155	82,785	81,224	78,258	74,202
Change	-	-56.41%	144.63%	-26.36%	52.87%	-1.89%	-3.65%	-5.18%
P/E	25.8x	12.9x	35.9x	28.6x	18.7x	14.5x	12.9x	11.3x
PBR	3.64x	1.69x	3.32x	2.44x	3.06x	2.59x	2.28x	2.01x
PEG	-	3.37x	-1.5x	388.61x	0x	0.6x	1.1x	0.8x
Capitalization / Revenue	5.06x	2.42x	5.87x	3.6x	4.45x	3.41x	3.02x	2.71x
EV / Revenue	4.59x	1.84x	5.25x	2.97x	3.95x	3.08x	2.62x	2.23x
EV / EBITDA	14.7x	6.31x	18.4x	10.1x	15.4x	8.69x	6.99x	5.58x
EV / EBIT	17.5x	7.51x	29.5x	11.9x	14.4x	9.49x	8.11x	6.72x
EV / FCF	27.8x	9.66x	135x	12.7x	73.1x	34.5x	12.1x	11.1x
FCF Yield	3.6%	10.4%	0.74%	7.85%	1.37%	2.9%	8.24%	9.03%
Dividend per Share ²	35	45	45	45	96	115.3	130.7	149.3
Rate of return	0.87%	2.17%	1.02%	1.28%	1.88%	2.34%	2.65%	3.03%
EPS ²	155.3	161.2	122.3	122.4	272.1	340.3	381	434.3
Distribution rate	22.5%	27.9%	36.8%	36.8%	35.3%	33.9%	34.3%	34.4%
Net sales ¹	15,038	16,329	14,020	18,234	20,947	26,407	29,817	33,237
EBITDA ¹	4,681	4,764	3,993	5,378	5,386	9,350	11,200	13,300
EBIT ¹	3,939	4,004	2,492	4,562	5,748	8,557	9,653	11,037
Net income ¹	2,949	3,064	2,304	2,291	5,028	6,215	6,957	7,930
Net Debt ¹	-7,152	-9,443	-8,756	-11,476	-10,345	-8,710	-11,676	-15,732
Reference price ²	4,005.00	2,078.00	4,395.00	3,505.00	5,100.00	4,925.00	4,925.00	4,925.00
Nbr of stocks (in thousands)	19,004	19,011	18,725	18,725	18,261	18,261	-	-
Announcement Date	2/14/22 A	2/14/23 A	2/14/24 A	2/14/25 A	2/13/26 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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MEC COMPANY LTD.	15.34x	3.28x	9.26x	2.21%	604M
ECOLAB INC.	40.46x	5.45x	22.15x	0.95%	85.78B
GIVAUDAN SA	35.54x	5.35x	22.86x	1.8%	46.49B
SIKA AG	25.65x	3.01x	15.74x	2.01%	37.15B
HENKEL AG & CO. KGAA	16.31x	1.67x	9.36x	2.54%	35.77B
NOVONESIS A/S	40.77x	7.31x	19.38x	1.52%	33.57B
FUJIFILM HOLDINGS CORPORATION	14.89x	1.42x	8.77x	2.14%	26.45B
EMS-CHEMIE HOLDING AG	40.09x	9.72x	29.81x	2.21%	24.66B
DUPONT DE NEMOURS, INC.	27.63x	2.86x	11.57x	1.65%	19.21B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	7.62x	2.2x	4.37x	3.43%	16.1B
Average	26.43x	4.23x	15.33x	2.05%	32.58B
Weighted average by Cap.	30.92x	4.61x	17.80x	1.79%