Valuation Metalart Corporation

Stocks

Delayed Japan Exchange 05:00:19 28/10/2026 +03			5-day change	1st Jan Change
7,360.00 ^JPY	-0.41%		+0.41%	+45.17%

07-29	Japan Monozukuri Mirai II Investment Limited Partnership managed by SPARX Asset Trust & Management Co., Ltd. cancelled the acquisition of 63.77% stake in Metalart Corporation.	CI
05-14	Japan Monozukuri Mirai II Investment Limited Partnership managed by SPARX Asset Trust & Management Co., Ltd. agreed to acquire 63.77% stake in Metalart Corporation for approximately ¥14 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	5,687	5,999	8,442	11,259	9,264	14,227
Change	-	5.48%	40.72%	33.38%	-17.72%	53.57%
Enterprise Value (EV) ¹	1,184	1,870	4,111	6,670	4,049	7,849
Change	-	57.87%	119.85%	62.26%	-39.29%	93.84%
P/E	4.17x	2.71x	3.25x	5.31x	4.66x	5.29x
PBR	0.38x	0.34x	0.42x	0.5x	0.39x	0.55x
PEG	-	0x	0.2x	-0.3x	-0.84x	0.1x
Capitalization / Revenue	0.2x	0.17x	0.19x	0.25x	0.21x	0.31x
EV / Revenue	0.04x	0.05x	0.09x	0.15x	0.09x	0.17x
EV / EBITDA	0.38x	0.4x	0.74x	1.35x	0.77x	1.24x
EV / EBIT	0.67x	0.58x	1.08x	2.28x	1.35x	2.01x
EV / FCF	0.38x	1.69x	-3.85x	-13.4x	4.92x	5.29x
FCF Yield	260%	59.1%	-26%	-7.45%	20.3%	18.9%
Dividend per Share ²	45	74	90	118	133	150
Rate of return	2.39%	3.73%	3.14%	3.09%	4.2%	3.02%
EPS ²	451.2	732.7	880	719	679.4	939.3
Distribution rate	9.97%	10.1%	10.2%	16.4%	19.6%	16%
Net sales ¹	28,257	35,010	44,238	45,021	43,954	45,289
EBITDA ¹	3,132	4,626	5,567	4,938	5,231	6,309
EBIT ¹	1,763	3,207	3,806	2,923	2,996	3,906
Net income ¹	1,364	2,215	2,632	2,119	1,998	2,693
Net Debt ¹	-4,503	-4,129	-4,331	-4,589	-5,215	-6,378
Reference price ²	1,881.00	1,984.00	2,864.00	3,820.00	3,165.00	4,970.00
Nbr of stocks (in thousands)	3,024	3,024	2,947	2,947	2,927	2,863
Announcement Date	6/25/21 A	6/24/22 A	6/27/23 A	6/25/24 A	6/25/25 A	6/26/26 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.($)
METALART CORPORATION	-	-	-	-	133M
CUMMINS INC.	18.35x	2x	10.98x	1.6%	71.88B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	15.19x	1.05x	8.1x	2.46%	35.01B
DENSO CORPORATION	11.93x	0.56x	4.94x	3.97%	29.51B
WEICHAI POWER CO., LTD.	12.15x	0.52x	3.7x	4.83%	27.28B
HYUNDAI MOBIS CO.,LTD	7.12x	0.41x	5.31x	2.13%	21.73B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.56x	2.64x	9.38x	3.89%	19.79B
MAGNA INTERNATIONAL INC.	10.28x	0.48x	4.73x	3.1%	16.96B
GENUINE PARTS COMPANY	20.64x	0.84x	10.2x	3.44%	16.99B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	28.41x	1.14x	11.97x	0.64%	17.02B
Average	15.51x	1.07x	7.70x	2.9%	25.63B
Weighted average by Cap.	15.64x	1.23x	8.11x	2.71%