Valuation Medical Net, Inc.

Stocks

Market Closed - Japan Exchange 10:24:47 20/08/2026 +04			5-day change	1st Jan Change
243.00 ^JPY	0.00%		-0.41%	-18.46%

06-01	Tokyo Stock Exchange Issues Supervisory Designations for Three Firms Over Delisting Concerns	MT
18/07/25	Medical Net, Inc. announced that it has received ¥155.1168 million in funding from Yoshida Co.,Ltd.	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,980	5,558	4,108	3,555	3,329	2,852
Change	-	180.76%	-26.09%	-13.47%	-6.36%	-14.31%
Enterprise Value (EV) ¹	1,785	5,072	3,748	2,826	2,830	2,647
Change	-	184.21%	-26.11%	-24.61%	0.14%	-6.44%
P/E	26.6x	42.2x	10.6x	30.4x	666x	-41.6x
PBR	1.99x	4.48x	2.41x	1.86x	1.75x	1.61x
PEG	-	0.6x	0x	-0.4x	-7x	0x
Capitalization / Revenue	0.68x	1.67x	1.1x	0.79x	0.63x	0.47x
EV / Revenue	0.61x	1.52x	1x	0.63x	0.54x	0.44x
EV / EBITDA	14.3x	14.3x	7.83x	6.42x	8.04x	15.1x
EV / EBIT	16.8x	15.3x	8.33x	7.46x	9.46x	26.7x
EV / FCF	63.7x	15.4x	21.5x	7.6x	31.7x	-16.5x
FCF Yield	1.57%	6.49%	4.66%	13.2%	3.15%	-6.04%
Dividend per Share ²	0.75	2.5	2.5	2.5	3	3
Rate of return	0.31%	0.39%	0.54%	0.64%	0.82%	0.95%
EPS ²	9.214	15.28	43.88	12.95	0.5528	-7.62
Distribution rate	8.14%	16.4%	5.7%	19.3%	543%	-39.4%
Net sales ¹	2,917	3,330	3,745	4,500	5,252	6,077
EBITDA ¹	125	355	479	440	352	175
EBIT ¹	106	331	450	379	299	99
Net income ¹	79	129	384	116	5	-68
Net Debt ¹	-195	-486	-360	-729	-499	-205
Reference price ²	245.00	645.00	466.00	393.00	368.00	317.00
Nbr of stocks (in thousands)	8,081	8,618	8,816	9,045	9,045	8,998
Announcement Date	31/08/20	31/08/21	31/08/22	31/08/23	30/08/24	27/08/25

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.($)
MEDICAL NET, INC.	-	-	-	-	14.18M
CVS HEALTH CORPORATION	13.79x	0.41x	8.64x	2.84%	120B
HCA HEALTHCARE, INC.	13.75x	1.76x	8.78x	0.76%	88.13B
QUEST DIAGNOSTICS INCORPORATED	23.79x	2.64x	13.39x	1.36%	26.68B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	32.85x	5.9x	24.25x	2.11%	22.22B
TENET HEALTHCARE CORPORATION	8.15x	1.45x	6.6x	-.--%	21.62B
REDE D'OR SÃO LUIZ S.A.	14.76x	1.43x	6.79x	4.58%	14.18B
FRESENIUS MEDICAL CARE AG	14.1x	1.01x	5.67x	3.49%	12.65B
DAVITA INC.	12.16x	1.56x	7.58x	0.94%	11.3B
MAX HEALTHCARE INSTITUTE LIMITED	52.61x	8.37x	32.03x	0.2%	10.15B
Average	20.66x	2.73x	12.64x	1.81%	32.67B
Weighted average by Cap.	16.72x	1.75x	10.49x	1.87%