Valuation M3, Inc.

Stocks

Market Closed - Japan Exchange 10:30:00 15/10/2026 +04			5-day change	1st Jan Change
1,900.00 ^JPY	-0.71%		+2.95%	-10.12%

10-08	Oasis Management Provides Information to the Shareholders of M3, Inc	CI
10-06	Global Trust Networks Co., Ltd. announced that it has received ¥3.55 billion in funding from a group of investors	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	3,033,456	2,241,071	1,451,044	1,155,714	1,071,551	1,268,122	-	-
Change	-	-26.12%	-35.25%	-20.35%	-7.28%	18.34%	-	-
Enterprise Value (EV) ¹	2,892,240	2,133,134	1,311,648	1,045,201	948,523	1,127,555	1,099,726	1,067,652
Change	-	-26.25%	-38.51%	-20.31%	-9.25%	18.87%	-2.47%	-2.92%
P/E	47.5x	45.7x	32x	28.5x	22.1x	24.7x	22x	20x
PBR	11.8x	7.43x	4.14x	3.07x	2.64x	2.92x	2.67x	2.44x
PEG	-	-2x	-4.17x	-2.7x	1x	3.96x	1.8x	2x
Capitalization / Revenue	14.6x	9.71x	6.07x	4.06x	3.05x	3.27x	2.99x	2.75x
EV / Revenue	13.9x	9.24x	5.49x	3.67x	2.7x	2.9x	2.59x	2.31x
EV / EBITDA	28.5x	26.9x	17.9x	13.9x	10.4x	11.8x	10.5x	9.33x
EV / EBIT	30.4x	29.6x	20.4x	16.6x	12.9x	14.5x	12.7x	11.2x
EV / FCF	101x	60.6x	25.5x	83x	17.4x	22.3x	19.4x	17.1x
FCF Yield	0.99%	1.65%	3.91%	1.2%	5.73%	4.48%	5.14%	5.83%
Dividend per Share ²	16	19	21	21	22	23.13	25.23	27.27
Rate of return	0.36%	0.58%	0.98%	1.23%	1.37%	1.22%	1.33%	1.44%
EPS ²	94.06	72.22	66.68	59.62	72.53	77.05	86.37	95.11
Distribution rate	17%	26.3%	31.5%	35.2%	30.3%	30%	29.2%	28.7%
Net sales ¹	208,159	230,818	238,883	284,900	351,363	388,185	423,920	461,801
EBITDA ¹	101,415	79,417	73,259	75,176	90,776	95,476	104,553	114,416
EBIT ¹	95,141	71,983	64,381	62,971	73,547	77,882	86,568	95,301
Net income ¹	63,845	49,028	45,271	40,484	49,100	51,046	57,029	62,821
Net Debt ¹	-141,216	-107,937	-139,396	-110,513	-123,028	-140,567	-168,395	-200,469
Reference price ²	4,469.00	3,301.00	2,137.00	1,702.00	1,605.50	1,900.00	1,900.00	1,900.00
Nbr of stocks (in thousands)	678,777	678,907	679,010	679,033	667,425	667,432	-	-
Announcement Date	27/04/22	28/04/23	26/04/24	02/05/25	01/05/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
M3, INC.	24.83x	2.93x	11.9x	1.21%	8.04B
ALPHABET INC.	16.89x	8.21x	17.6x	0.25%	4,230B
META PLATFORMS, INC.	23.9x	7.48x	13.2x	0.29%	1,879B
MASTERCARD, INC.	30.85x	14.44x	22.82x	0.59%	528B
TENCENT HOLDINGS LIMITED	14.6x	3.89x	9.02x	1.39%	485B
NETFLIX, INC.	19.7x	5.83x	17.52x	-.--%	294B
ALIBABA GROUP HOLDING LIMITED	21.25x	1.55x	10.52x	0.98%	276B
SHOPIFY INC.	107.33x	14.16x	76.06x	-.--%	222B
UBER TECHNOLOGIES, INC.	21.81x	2.48x	12.63x	-.--%	142B
PDD HOLDINGS INC.	8.33x	0.95x	4.1x	-.--%	116B
Average	28.95x	6.19x	19.54x	0.47%	818B
Weighted average by Cap.	21.94x	7.83x	17.48x	0.35%