|
Market Closed -
Japan Exchange
10:30:00 27/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 2,999.00 JPY | +3.20% |
|
-4.61% | +14.10% |
| 08-04 | Dexerials Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026 | CI |
| 05-13 | Dexerials Corporation Reports Earnings Results for the Full Year Ended March 31, 2026 | CI |
Company Valuation: Dexerials Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 200,327 | 155,782 | 382,294 | 305,057 | 352,685 | 486,851 | - | - |
| Change | - | -22.24% | 145.4% | -20.2% | 15.61% | 38.04% | - | - |
| Enterprise Value (EV) 1 | 190,396 | 146,208 | 366,619 | 291,156 | 352,685 | 493,253 | 487,171 | 480,965 |
| Change | - | -23.21% | 150.75% | -20.58% | 21.13% | 39.86% | -1.23% | -1.27% |
| P/E | 12.2x | 7.67x | 18.1x | 11.2x | 12.7x | 17.1x | 13.8x | 11.9x |
| PBR | 3.15x | 2.14x | 4.5x | 3.18x | 3.24x | 3.89x | 3.38x | 2.93x |
| PEG | - | 0.3x | 3.51x | 0.4x | 4.63x | 8.41x | 0.6x | 0.7x |
| Capitalization / Revenue | 2.09x | 1.47x | 3.63x | 2.76x | 3.1x | 3.96x | 3.46x | 3.15x |
| EV / Revenue | 1.99x | 1.38x | 3.49x | 2.64x | 3.1x | 4.01x | 3.47x | 3.11x |
| EV / EBITDA | 5.86x | 3.74x | 9.16x | 6.27x | 7.72x | 9.98x | 7.91x | 6.76x |
| EV / EBIT | 7.15x | 4.53x | 11x | 7.33x | 9.26x | 12.2x | 9.77x | 8.38x |
| EV / FCF | 14.2x | 12.3x | 21.1x | 16.1x | - | -18.1x | 650x | 32x |
| FCF Yield | 7.02% | 8.13% | 4.74% | 6.22% | - | -5.51% | 0.15% | 3.13% |
| Dividend per Share 2 | 20 | 21.67 | 33.33 | 58 | 58 | 66.67 | 83.17 | 97 |
| Rate of return | 1.79% | 2.42% | 1.5% | 3.19% | 2.74% | 2.29% | 2.86% | 3.34% |
| EPS 2 | 91.54 | 116.9 | 122.9 | 162 | 166.5 | 169.9 | 211 | 244.7 |
| Distribution rate | 21.8% | 18.5% | 27.1% | 35.8% | 34.8% | 39.2% | 39.4% | 39.6% |
| Net sales 1 | 95,712 | 106,167 | 105,198 | 110,390 | 113,832 | 123,000 | 140,533 | 154,440 |
| EBITDA 1 | 32,478 | 39,101 | 40,024 | 46,435 | 45,703 | 49,400 | 61,620 | 71,200 |
| EBIT 1 | 26,642 | 32,288 | 33,421 | 39,735 | 38,097 | 40,300 | 49,883 | 57,420 |
| Net income 1 | 16,669 | 20,685 | 21,382 | 27,737 | 28,009 | 28,611 | 35,419 | 40,557 |
| Net Debt 1 | -9,931 | -9,574 | -15,675 | -13,901 | - | 6,403 | 320 | -5,886 |
| Reference price 2 | 1,115.00 | 896.00 | 2,229.00 | 1,815.50 | 2,114.50 | 2,906.00 | 2,906.00 | 2,906.00 |
| Nbr of stocks (in thousands) | 179,665 | 173,864 | 171,509 | 168,029 | 166,793 | 167,533 | - | - |
| Announcement Date | 10/05/22 | 10/05/23 | 13/05/24 | 12/05/25 | 13/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.11x | 4.01x | 9.98x | 2.29% | 3.09B | |
| 29.39x | 5.52x | 16.76x | 0.67% | 186B | |
| 33.07x | 11.73x | 21.39x | 0.83% | 119B | |
| 47.48x | 5.98x | 20.47x | 0.88% | 110B | |
| 13.15x | 0.3x | 6.61x | 3.83% | 105B | |
| 30.33x | 4.93x | 16.24x | 1.14% | 71.64B | |
| 52.72x | 5.72x | 26.14x | 0.26% | 62.07B | |
| 17.89x | 1.06x | 11.88x | 0.7% | 60.11B | |
| 19.66x | 3.31x | 12.68x | 1.36% | 61.92B | |
| 16.39x | 5.79x | 11.76x | 0.77% | 52.59B | |
| Average | 27.72x | 4.83x | 15.39x | 1.27% | 83.14B | |
| Weighted average by Cap. | 29.65x | 5.30x | 16.28x | 1.2% |
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
- Stock Market
- Stocks
- 4980 Stock
- Valuation Dexerials Corporation
Select your edition
All financial news and data tailored to specific country editions
