Company Valuation: TAUNS Laboratories,Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2024 2025 2026 2027 2028
Market Cap 1 41,000 55,086 53,565 - -
Change - 34.36% -2.76% - -
Enterprise Value (EV) 1 41,114 60,244 61,559 62,319 61,344
Change - 46.53% 2.18% 1.24% -1.56%
P/E 7.1x 8.67x 10.1x 14.9x 13.3x
PBR 3x 3.15x 2.72x 2.64x 2.51x
PEG - 1.16x -0.5x -0.5x 1.1x
Capitalization / Revenue 2.22x 2.96x 3.63x 2.78x 2.56x
EV / Revenue 2.23x 3.23x 4.17x 3.24x 2.94x
EV / EBITDA 4.72x 6.71x 12.2x 9.54x 8.66x
EV / EBIT 5.12x 7.29x 16x 12.9x 11.4x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 21.75 28 35.28 28 28
Rate of return 5.3% 5.2% 7.03% 5.58% 5.58%
EPS 2 57.74 62.07 49.72 33.75 37.75
Distribution rate 37.7% 45.1% 71% 83% 74.2%
Net sales 1 18,435 18,628 14,756 19,252 20,884
EBITDA 1 8,706 8,980 5,325 6,531 7,085
EBIT 1 8,030 8,265 3,846 4,833 5,387
Net income 1 5,774 6,315 5,201 3,593 4,019
Net Debt 1 114.1 5,157 7,994 8,755 7,780
Reference price 2 410.00 538.00 502.00 502.00 502.00
Nbr of stocks (in thousands) 100,000 102,391 106,702 - -
Announcement Date 8/13/24 A 8/13/25 A 8/13/26 A - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.1x4.17x12.18x7.03% 349M
-48.83x16.02x-116.95x-.--% 21.12B
17.24x1.91x8.08x1.48% 9.62B
-95.51x13.66x-129.79x-.--% 8.94B
184.63x6.28x36.1x-.--% 6.88B
21.25x4.22x11.65x - 6.54B
20.4x7.05x15.84x2.82% 5.64B
21.24x3.52x10.89x1.77% 4.22B
16.45x - - 3.73% 2.65B
Average 16.33x 7.10x -19.00x 2.1% 7.33B
Weighted average by Cap. -0.88x 9.57x -48.78x 0.84%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 197A Stock
  4. Valuation TAUNS Laboratories,Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!