Company Valuation: Enplas Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 23,936 43,098 64,890 38,212 104,756 91,576 - -
Change - 80.06% 50.56% -41.11% 174.15% -12.58% - -
Enterprise Value (EV) 9,851 23,676 41,827 15,600 82,200 91,576 91,576 91,576
Change - 140.35% 76.66% -62.7% 426.93% 11.41% 0% 0%
P/E 9.46x 9.32x 18.8x 9.69x 19.8x 15.9x 13.2x 10.2x
PBR 0.58x 0.93x 1.25x 0.69x 1.69x 1.37x 1.22x 1.11x
PEG - 0.1x -0.7x 0.7x 0.6x 1.74x 0.7x 0.4x
Capitalization / Revenue 0.73x 1.02x 1.72x 1x 2.46x 1.82x 1.65x 1.53x
EV / Revenue 0x 0x 0x 0x 0x 1.82x 1.65x 1.53x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 11.8x 9.81x 7.63x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 47.5 60 60 70 90 100 122.5 120
Rate of return 1.75% 1.23% 0.82% 1.62% 0.77% 0.98% 1.2% 1.18%
EPS 2 287.1 523.9 390.1 446.5 587.9 641.7 771.2 995.6
Distribution rate 16.5% 11.5% 15.4% 15.7% 15.3% 15.6% 15.9% 12.1%
Net sales 1 32,894 42,240 37,805 38,069 42,540 50,200 55,600 60,000
EBITDA 5,965 11,063 7,030 7,704 8,554 - - -
EBIT 1 3,600 8,820 4,645 5,287 6,164 7,733 9,333 12,000
Net income 1 2,528 4,621 3,443 3,943 5,233 5,908 7,108 9,000
Net Debt -14,085 -19,422 -23,063 -22,612 -22,556 - - -
Reference price 2 2,715.00 4,885.00 7,350.00 4,325.00 11,660.00 10,190.00 10,190.00 10,190.00
Nbr of stocks (in thousands) 8,816 8,823 8,829 8,835 8,984 9,040 - -
Announcement Date 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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.98x12.86x18.91x0.35% 5,252B
22.12x10.84x14.69x1.14% 1,928B
40.42x16.56x24.38x0.72% 1,732B
13.42x8.15x9.85x0.05% 1,100B
4.81x3.01x3.62x0.22% 885B
82.09x14.84x55.77x-.--% 766B
-39.94x8.04x22.37x-.--% 484B
199.5x43.54x88.76x-.--% 268B
31.25x11.34x21.03x2.16% 243B
Average 41.85x 14.35x 28.82x 0.52% 1,406B
Weighted average by Cap. 28.20x 12.52x 21.04x 0.48%

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