Valuation Mbs Inc

Stocks

Market Closed - Japan Exchange 10:30:00 02/11/2026 +04			5-day change	1st Jan Change
1,400.00 ^JPY	-0.92%		+1.52%	+4.71%

11-14	Tranche Update on Mbs Inc's Equity Buyback Plan announced on October 16, 2025.	CI
11-13	Mbs Inc's Equity Buyback announced on October 16, 2025, has closed with 100,000 shares, representing 1.41% for ¥139.1 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026
Market Cap ¹	4,090	3,862	3,698	5,422	5,928	9,269
Change	-	-5.58%	-4.24%	46.6%	9.34%	56.36%
Enterprise Value (EV) ¹	2,692	2,383	2,275	3,897	3,994	6,770
Change	-	-11.49%	-4.51%	71.26%	2.5%	69.51%
P/E	14.3x	12x	11.5x	13.6x	12.7x	15.9x
PBR	1.49x	1.3x	1.15x	1.56x	1.61x	2.3x
PEG	-	0.9x	18.52x	0.5x	0.6x	0.6x
Capitalization / Revenue	1.19x	0.96x	0.92x	1.24x	1.26x	1.84x
EV / Revenue	0.78x	0.59x	0.57x	0.89x	0.85x	1.35x
EV / EBITDA	10.1x	5.08x	4.89x	7.46x	6.1x	8.98x
EV / EBIT	11.6x	5.45x	5.32x	7.94x	6.41x	9.44x
EV / FCF	538x	17.6x	-350x	16.7x	5.53x	9.41x
FCF Yield	0.19%	5.67%	-0.29%	6%	18.1%	10.6%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	37.12	42.26	42.53	53.93	64.92	80.94
Distribution rate	-	-	-	-	-	-
Net sales ¹	3,439	4,030	4,004	4,356	4,713	5,029
EBITDA ¹	267	469	465	522	655	754
EBIT ¹	232	437	428	491	623	717
Net income ¹	287	325	322	403	472	566
Net Debt ¹	-1,398	-1,479	-1,423	-1,525	-1,934	-2,499
Reference price ²	529.00	506.00	491.00	732.00	825.00	1,290.00
Nbr of stocks (in thousands)	7,732	7,632	7,532	7,407	7,185	7,185
Announcement Date	30/08/21	30/08/22	30/08/23	29/08/24	27/08/25	26/08/26

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.($)
MBS INC	-	-	-	-	63.74M
DR HORTON	14.67x	1.35x	10.46x	1.17%	41.51B
PULTEGROUP, INC.	14.1x	1.57x	9.49x	0.79%	24.17B
LENNAR CORPORATION	18.76x	0.8x	12.47x	2.2%	21.62B
DAIWA HOUSE INDUSTRY CO., LTD.	10.31x	0.94x	8.91x	3.87%	18.05B
NVR, INC.	18.52x	1.82x	12.42x	-.--%	16.57B
SEKISUI HOUSE, LTD.	10.01x	0.83x	8.92x	4.16%	14.31B
TOLL BROTHERS, INC.	12.06x	1.43x	8.68x	0.67%	14.13B
SEKISUI CHEMICAL CO., LTD.	14.07x	0.79x	6.29x	3.09%	6.79B
Average	14.06x	1.19x	9.71x	1.99%	17.47B
Weighted average by Cap.	14.36x	1.25x	10.14x	1.75%