Valuation Mizuno Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 30/10/2026 +03			5-day change	1st Jan Change
4,325.00 ^JPY	+0.70%		-1.59%	+39.74%

08-07	Mizuno Corporation Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI
08-07	Mizuno Corporation Provides Dividend Guidance for the Second Quarter End of Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	53,892	79,299	162,638	198,909	256,266	328,884	-	-
Change	-	47.14%	105.1%	22.3%	28.84%	28.34%	-	-
Enterprise Value (EV) ¹	40,090	79,290	143,339	180,002	225,305	306,197	303,483	300,350
Change	-	97.78%	80.78%	25.58%	25.17%	35.9%	-0.89%	-1.03%
P/E	6.99x	8.01x	11.4x	13x	14.1x	16.5x	15.4x	14.4x
PBR	0.48x	0.64x	1.15x	1.27x	1.48x	1.8x	1.69x	1.59x
PEG	-	0.3x	0.3x	2.01x	0.7x	1.76x	2.09x	2.16x
Capitalization / Revenue	0.31x	0.37x	0.71x	0.83x	0.99x	1.19x	1.12x	1.06x
EV / Revenue	0.23x	0.37x	0.62x	0.75x	0.87x	1.1x	1.03x	0.97x
EV / EBITDA	3.15x	5.07x	6.98x	7.55x	8.55x	10x	9.28x	8.66x
EV / EBIT	4.06x	6.13x	8.3x	8.66x	9.97x	11.6x	10.7x	9.93x
EV / FCF	4.06x	-6.38x	7.5x	51.5x	18.7x	24.6x	20.6x	18.9x
FCF Yield	24.6%	-15.7%	13.3%	1.94%	5.34%	4.07%	4.85%	5.28%
Dividend per Share ²	20	23.33	40	50	60	66	71.5	77.25
Rate of return	2.84%	2.25%	1.89%	1.93%	1.78%	1.53%	1.65%	1.79%
EPS ²	100.7	129.2	186.6	198.7	239.7	262.2	281.4	300.2
Distribution rate	19.9%	18.1%	21.4%	25.2%	25%	25.2%	25.4%	25.7%
Net sales ¹	172,744	212,044	229,711	240,335	259,045	277,466	293,226	309,145
EBITDA ¹	12,736	15,651	20,540	23,848	26,351	30,623	32,705	34,701
EBIT ¹	9,874	12,945	17,279	20,777	22,603	26,360	28,342	30,238
Net income ¹	7,717	9,910	14,311	15,243	18,376	19,976	21,442	22,874
Net Debt ¹	-13,802	-9	-19,299	-18,907	-30,961	-22,686	-25,401	-28,534
Reference price ²	703.67	1,035.00	2,120.00	2,592.00	3,370.00	4,325.00	4,325.00	4,325.00
Nbr of stocks (in thousands)	76,587	76,617	76,716	76,740	76,043	76,042	-	-
Announcement Date	5/12/22 A	5/12/23 A	5/10/24 A	5/13/25 A	5/12/26 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.($)
MIZUNO CORPORATION	16.38x	1.1x	9.92x	1.54%	2.07B
SHIMANO INC.	33.78x	2.43x	14.65x	1.84%	10.56B
POOL CORPORATION	18.74x	1.56x	13.1x	2.52%	7.29B
ATHER ENERGY LIMITED	-209.66x	10.02x	-737.35x	-	6.93B
ACUSHNET HOLDINGS CORP.	21.37x	2.17x	12.49x	1.1%	5B
BRUNSWICK CORPORATION	18.34x	1.11x	8.82x	2.37%	4.82B
BRP INC.	34.04x	0.89x	8.05x	1.13%	4.39B
FLUIDRA, S.A.	19.96x	2.04x	8.76x	3.54%	4.01B
THOR INDUSTRIES, INC.	20.09x	0.44x	7.77x	2.9%	3.8B
NINEBOT LIMITED	15.43x	0.61x	6.99x	3.62%	3.57B
Average	-1.15x	2.24x	-64.68x	2.28%	5.24B
Weighted average by Cap.	-7.04x	2.69x	-87.86x	2.22%