Company Valuation: Freesia Macross Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 5,716 5,176 4,995 4,950 4,545 7,605
Change - -9.45% -3.48% -0.9% -8.18% 67.32%
Enterprise Value (EV) 1 11,888 11,997 12,104 13,366 13,656 16,475
Change - 0.92% 0.9% 10.43% 2.17% 20.64%
P/E -18.6x 12.6x 5.98x 7.53x 5.02x 4.41x
PBR 0.74x 0.64x 0.55x 0.45x 0.36x 0.45x
PEG - -0x 0x -0.4x 0.1x 0x
Capitalization / Revenue 0.84x 0.74x 0.71x 0.74x 0.65x 1.11x
EV / Revenue 1.75x 1.71x 1.72x 1.99x 1.96x 2.4x
EV / EBITDA 12.6x 9.79x 11x 11.6x 9.28x 11.7x
EV / EBIT 14.8x 10.9x 12.4x 13x 10.1x 12.8x
EV / FCF 10.2x -57.7x -139x -10.6x -24.5x -306x
FCF Yield 9.77% -1.73% -0.72% -9.39% -4.09% -0.33%
Dividend per Share 2 0.5 0.5 0.5 0.5 0.6 0.6
Rate of return 0.39% 0.43% 0.45% 0.45% 0.59% 0.36%
EPS 2 -6.844 9.11 18.55 14.6 20.13 38.29
Distribution rate -7.31% 5.49% 2.69% 3.42% 2.98% 1.57%
Net sales 1 6,788 7,011 7,034 6,720 6,971 6,873
EBITDA 1 940 1,226 1,101 1,154 1,472 1,403
EBIT 1 802 1,102 976 1,032 1,348 1,285
Net income 1 -308 410 835 657 906 1,723
Net Debt 1 6,172 6,821 7,109 8,416 9,111 8,870
Reference price 2 127.00 115.00 111.00 110.00 101.00 169.00
Nbr of stocks (in thousands) 45,006 45,005 45,004 45,003 45,002 45,001
Announcement Date 28/06/21 27/06/22 26/06/23 27/06/24 24/06/25 24/06/26
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 40.41M
14.06x1.34x10.24x1.22% 41.05B
12.65x - - 0.79% 24.13B
10.79x0.91x8.62x3.86% 17.32B
11.74x1.43x8.53x0.68% 14.01B
10.43x0.85x9.24x4.1% 14.01B
13.68x0.83x6.69x3.09% 6.55B
13.2x0.57x5.81x1.98% 5.5B
8.93x0.76x10.85x3.79% 4.94B
10.97x0.9x6.81x5.6% 4.74B
Average 11.83x 0.95x 8.35x 2.79% 13.23B
Weighted average by Cap. 12.39x 1.10x 9.07x 2.11%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 6343 Stock
  4. Valuation Freesia Macross Corporation