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 55,738 - -
Change - 34.36% 1.18% - -
Enterprise Value (EV) 1 41,114 60,244 63,732 64,492 63,517
Change - 46.53% 5.79% 1.19% -1.51%
P/E 7.1x 8.67x 10.5x 15.5x 13.8x
PBR 3x 3.15x 2.83x 2.74x 2.61x
PEG - 1.16x -0.5x -0.5x 1.2x
Capitalization / Revenue 2.22x 2.96x 3.78x 2.9x 2.67x
EV / Revenue 2.23x 3.23x 4.32x 3.35x 3.04x
EV / EBITDA 4.72x 6.71x 12.6x 9.87x 8.96x
EV / EBIT 5.12x 7.29x 16.6x 13.3x 11.8x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 21.75 28 35.28 28 28
Rate of return 5.3% 5.2% 6.76% 5.36% 5.36%
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 2 410.00 538.00 522.00 522.00 522.00
Nbr of stocks (in thousands) 100,000 102,391 106,777 - -
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.($)
10.5x4.32x12.61x6.76% 354M
-55.02x17.99x-131.35x-.--% 23.8B
-118.12x17.26x-161.33x-.--% 11.53B
19.52x2.18x9.2x1.31% 10.67B
240.84x8.31x47.39x-.--% 8.97B
21.15x4.2x11.59x - 6.51B
21.01x7.27x16.33x2.74% 5.81B
22.95x3.75x11.62x1.64% 4.46B
18.02x - - 3.4% 2.9B
Average 20.09x 8.16x -22.99x 1.98% 8.33B
Weighted average by Cap. 1.54x 11.27x -58.75x 0.72%

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.