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 98,260 - -
Change - 80.06% 50.56% -41.11% 174.15% -6.2% - -
Enterprise Value (EV) 9,851 23,676 41,827 15,600 82,200 98,260 98,260 98,260
Change - 140.35% 76.66% -62.7% 426.93% 19.54% 0% 0%
P/E 9.46x 9.32x 18.8x 9.69x 19.8x 18.5x 15.3x 13.4x
PBR 0.58x 0.93x 1.25x 0.69x 1.69x 1.49x 1.36x 1.25x
PEG - 0.1x -0.7x 0.7x 0.6x -83.66x 0.7x 1x
Capitalization / Revenue 0.73x 1.02x 1.72x 1x 2.46x 1.98x 1.79x 1.69x
EV / Revenue 0x 0x 0x 0x 0x 1.98x 1.79x 1.69x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 13.9x 11.3x 9.83x
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% 0.92% 1.13% 1.1%
EPS 2 287.1 523.9 390.1 446.5 587.9 586.6 712.4 808.3
Distribution rate 16.5% 11.5% 15.4% 15.7% 15.3% 17% 17.2% 14.8%
Net sales 1 32,894 42,240 37,805 38,069 42,540 49,700 54,933 58,000
EBITDA 5,965 11,063 7,030 7,704 8,554 - - -
EBIT 1 3,600 8,820 4,645 5,287 6,164 7,067 8,667 10,000
Net income 1 2,528 4,621 3,443 3,943 5,233 5,408 6,575 7,300
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 10,870.00 10,870.00 10,870.00
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.($)
20.37x - - 0.84% 660M
20.84x11.72x17.38x0.39% 4,772B
21.39x10.44x14.15x1.19% 1,826B
42.28x17.32x25.5x0.69% 1,812B
11.28x6.81x8.23x0.06% 927B
4.79x2.69x3.23x0.37% 776B
84.57x14.64x54.06x-.--% 741B
-37.28x7.25x20.24x-.--% 435B
201.79x43.03x91.32x-.--% 261B
32.6x11.82x21.92x2.07% 253B
Average 40.26x 13.97x 28.45x 0.56% 1,181B
Weighted average by Cap. 28.53x 12.11x 20.62x 0.52%

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. Valuation Enplas Corporation