Company Valuation: Enplas Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 36,503 23,936 43,098 64,890 38,212 116,238 - -
Change - -34.43% 80.06% 50.56% -41.11% 204.19% - -
Enterprise Value (EV) 24,970 9,851 23,676 41,827 15,600 116,238 116,238 116,238
Change - -60.55% 140.35% 76.66% -62.7% 645.12% 0% 0%
P/E 52.2x 9.46x 9.32x 18.8x 9.69x 19.8x 21.9x 18.1x
PBR 0.97x 0.58x 0.93x 1.25x 0.69x 1.69x 1.74x 1.61x
PEG - 0x 0.1x -0.7x 0.7x 0.6x 2.22x 0.8x
Capitalization / Revenue 1.24x 0.73x 1.02x 1.72x 1x 2.46x 2.34x 2.12x
EV / Revenue 0x 0x 0x 0x 0x 2.73x 2.34x 2.12x
EV / EBITDA 0x 0x 0x 0x 0x 12.5x - -
EV / EBIT 0x 0x 0x 0x 0x 17.5x 16.4x 13.4x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 30 47.5 60 60 70 90 100 122.5
Rate of return 0.72% 1.75% 1.23% 0.82% 1.62% 0.77% 0.78% 0.95%
EPS 2 79.41 287.1 523.9 390.1 446.5 587.9 586.6 712.4
Distribution rate 37.8% 16.5% 11.5% 15.4% 15.7% 15.3% 17% 17.2%
Net sales 1 29,437 32,894 42,240 37,805 38,069 42,540 49,700 54,933
EBITDA 1 4,542 5,965 11,063 7,030 7,704 8,554 - -
EBIT 1 2,120 3,600 8,820 4,645 5,287 6,164 7,067 8,667
Net income 1 893 2,528 4,621 3,443 3,943 5,233 5,408 6,575
Net Debt -11,533 -14,085 -19,422 -23,063 -22,612 - - -
Reference price 2 4,145.00 2,715.00 4,885.00 7,350.00 4,325.00 12,870.00 12,870.00 12,870.00
Nbr of stocks (in thousands) 8,807 8,816 8,823 8,829 8,835 9,032 - -
Announcement Date 30/04/21 28/04/22 28/04/23 30/04/24 30/04/25 30/04/26 - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
20.56x11.5x17.13x0.39% 4,663B
23.71x11.18x15.23x1.06% 1,904B
40.24x16.61x24.45x0.72% 1,737B
15.56x9.54x11.54x0.05% 1,279B
8.52x4.95x5.97x0.21% 1,235B
97.09x16.94x63.52x-.--% 850B
-370.18x11.2x33.34x-.--% 645B
274.32x59x125.09x-.--% 357B
9.6x5.01x6.15x1.04% 311B
Average 13.27x 16.21x 33.60x 0.38% 1,442B
Weighted average by Cap. 14.34x 12.81x 22.77x 0.44%

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. 6961 Stock
  4. ENPSF Stock
  5. Valuation Enplas Corporation