|
Market Closed -
Japan Exchange
10:30:00 30/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 2,420.00 JPY | +1.00% |
|
+1.51% | -0.94% |
| 09-21 | Matsuoka Corporation(TSE:3611) added to S&P Global BMI Index | CI |
| 08-07 | Matsuoka Corporation Provides Earnings Guidance for the Year Ending March 31, 2027 | CI |
Company Valuation: Matsuoka Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 11,485 | 13,821 | 16,029 | 18,030 | 22,110 | 25,406 | - | - |
| Change | - | 20.34% | 15.98% | 12.49% | 22.63% | 14.91% | - | - |
| Enterprise Value (EV) | 4,887 | 13,274 | 12,381 | 13,622 | 15,025 | 25,406 | 25,406 | 25,406 |
| Change | - | 171.61% | -6.73% | 10.03% | 10.3% | 69.1% | 0% | 0% |
| P/E | 20.5x | 8.28x | 6.52x | 6.94x | 7.06x | 6.74x | 6.08x | 5.69x |
| PBR | 0.43x | 0.48x | 0.48x | 0.5x | 0.55x | - | - | - |
| PEG | - | 0x | 0.1x | 1.27x | 0.5x | 0.4x | 0.6x | 0.84x |
| Capitalization / Revenue | 0.22x | 0.22x | 0.27x | 0.26x | 0.3x | 0.31x | 0.29x | 0.28x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.31x | 0.29x | 0.28x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 11x | 8.47x | 7.47x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 40 | 40 | 50 | 90 | 100 | 125 | 138 | 148 |
| Rate of return | 3.41% | 2.84% | 3.12% | 5% | 4.75% | 5.22% | 5.76% | 6.18% |
| EPS 2 | 57.06 | 170.3 | 246 | 259.5 | 298.1 | 355.3 | 394.3 | 421 |
| Distribution rate | 70.1% | 23.5% | 20.3% | 34.7% | 33.5% | 35.2% | 35% | 35.2% |
| Net sales 1 | 51,056 | 62,778 | 60,176 | 70,579 | 74,251 | 81,000 | 87,000 | 92,000 |
| EBITDA | 1,469 | - | 2,921 | - | - | - | - | - |
| EBIT 1 | 181 | 67 | 792 | 433 | 2,174 | 2,300 | 3,000 | 3,400 |
| Net income 1 | 559 | 1,676 | 2,457 | 2,600 | 3,117 | 3,730 | 4,140 | 4,420 |
| Net Debt | -6,598 | -547 | -3,648 | -4,408 | -7,085 | - | - | - |
| Reference price 2 | 1,172.00 | 1,410.00 | 1,605.00 | 1,801.00 | 2,106.00 | 2,396.00 | 2,396.00 | 2,396.00 |
| Nbr of stocks (in thousands) | 9,800 | 9,802 | 9,987 | 10,011 | 10,498 | 10,498 | - | - |
| Announcement Date | 12/05/22 | 11/05/23 | 14/05/24 | 13/05/25 | 14/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.74x | - | - | 5.22% | 160M | |
| 17.75x | 2.68x | 8.86x | 3.31% | 220B | |
| 30.64x | 7.64x | 16.86x | 1.48% | 161B | |
| 24.9x | 3.99x | 14.06x | 2.31% | 124B | |
| 65.27x | 4.65x | 43.42x | 0.4% | 43.34B | |
| 11.54x | 1.74x | 6x | 4.01% | 26.2B | |
| 19.25x | 2.53x | 12.83x | 1.08% | 21.21B | |
| 18.84x | 3.6x | 8.88x | 3.1% | 13.72B | |
| 10.25x | 1.16x | 7.56x | 7.13% | 13.54B | |
| Average | 22.80x | 3.50x | 14.81x | 3.11% | 69.28B | |
| Weighted average by Cap. | 25.45x | 4.30x | 14.34x | 2.47% |
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
- Stock Market
- Stocks
- 3611 Stock
- Valuation Matsuoka Corporation
Select your edition
All financial news and data tailored to specific country editions
