Valuation Mitani Corporation

Stocks

Delayed Japan Exchange 09:24:29 29/10/2026 +03			5-day change	1st Jan Change
2,807.00 ^JPY	+1.04%		-6.11%	+20.97%

08-14	Mitani Corporation's Equity Buyback announced on August 13, 2026, has closed with 350,000 shares, representing 0.42% for ¥1,057 million.	CI
08-14	Tranche Update on Mitani Corporation's Equity Buyback Plan announced on August 13, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	168,082	170,981	122,978	166,794	165,153	192,422
Change	-	1.72%	-28.07%	35.63%	-0.98%	16.51%
Enterprise Value (EV) ¹	84,337	89,523	31,269	53,557	44,994	60,666
Change	-	6.15%	-65.07%	71.28%	-15.99%	34.83%
P/E	13.4x	13.4x	8.13x	9.26x	8.88x	8.21x
PBR	1.22x	1.23x	0.81x	1.03x	0.99x	1.03x
PEG	-	1.55x	0.4x	0.4x	0.96x	0.3x
Capitalization / Revenue	0.42x	0.57x	0.38x	0.51x	0.49x	0.57x
EV / Revenue	0.21x	0.3x	0.1x	0.16x	0.13x	0.18x
EV / EBITDA	3.34x	3.45x	1.16x	1.7x	1.22x	1.59x
EV / EBIT	4.19x	4.33x	1.44x	2.07x	1.43x	1.87x
EV / FCF	8.91x	10.8x	2x	2.43x	2.47x	3.57x
FCF Yield	11.2%	9.3%	49.9%	41.1%	40.4%	28%
Dividend per Share ²	31.25	34	40	55	66	97
Rate of return	1.81%	1.83%	2.97%	2.92%	3.34%	4.22%
EPS ²	128.3	139.4	165.5	203.5	222.4	280.3
Distribution rate	24.4%	24.4%	24.2%	27%	29.7%	34.6%
Net sales ¹	396,973	299,350	320,281	324,771	339,005	339,031
EBITDA ¹	25,245	25,966	27,017	31,570	36,971	38,049
EBIT ¹	20,132	20,657	21,675	25,829	31,509	32,389
Net income ¹	12,451	13,076	14,864	18,167	19,022	23,453
Net Debt ¹	-83,745	-81,458	-91,709	-113,237	-120,159	-131,756
Reference price ²	1,725.00	1,861.00	1,346.00	1,885.00	1,974.00	2,301.00
Nbr of stocks (in thousands)	97,439	91,876	91,366	88,485	83,664	83,626
Announcement Date	6/30/21 A	6/30/22 A	6/30/23 A	6/28/24 A	6/30/25 A	6/24/26 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.($)
MITANI CORPORATION	-	-	-	-	1.47B
CRH PLC	15.33x	1.79x	8.77x	1.81%	57.57B
HOLCIM LTD	18.81x	2.55x	10.04x	2.76%	45.41B
MARTIN MARIETTA MATERIALS, INC.	33.54x	6.06x	18.42x	0.69%	36.22B
ULTRATECH CEMENT LIMITED	34.17x	3.37x	17.96x	1.14%	34.3B
VULCAN MATERIALS COMPANY	30.53x	4.67x	15.89x	0.79%	34.34B
HEIDELBERG MATERIALS AG	11.74x	1.41x	6.58x	2.62%	28.75B
AMRIZE AG	16.3x	2.04x	8.26x	1.34%	21.82B
GRASIM INDUSTRIES LIMITED	66.89x	4.15x	64.28x	0.34%	20.65B
CHINA JUSHI CO., LTD.	14.8x	4.79x	9.65x	2.68%	18.66B
Average	26.90x	3.42x	17.76x	1.57%	29.92B
Weighted average by Cap.	25.27x	3.27x	15.67x	1.62%