|
Market Closed -
Japan Exchange
10:30:00 30/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 9,880.00 JPY | -3.33% |
|
+4.88% | +24.59% |
Company Valuation: MegaChips Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 68,418 | 62,769 | 70,832 | 74,858 | 117,909 | 124,250 | - | - |
| Change | - | -8.26% | 12.84% | 5.68% | 57.51% | 5.38% | - | - |
| Enterprise Value (EV) 1 | 42,649 | 43,504 | 42,772 | 54,028 | 102,615 | 98,748 | 101,455 | 102,982 |
| Change | - | 2% | -1.68% | 26.32% | 89.93% | -3.77% | 2.74% | 1.51% |
| P/E | 2.8x | 8.85x | 16x | 14.3x | 13.2x | 4.15x | 4.23x | 3.94x |
| PBR | 1.07x | 0.84x | 0.69x | 0.64x | 0.62x | 0.65x | 0.48x | 0.44x |
| PEG | - | -0.1x | -0.5x | 0.5x | 0.1x | 0x | -2.24x | 0.54x |
| Capitalization / Revenue | 0.91x | 0.89x | 1.22x | 1.77x | 3.26x | 2.91x | 2.44x | 2.16x |
| EV / Revenue | 0.57x | 0.62x | 0.74x | 1.28x | 2.84x | 2.31x | 2x | 1.79x |
| EV / EBITDA | 5.81x | 6.76x | 7.12x | 18.6x | 207x | 37.9x | 20.1x | 16.2x |
| EV / EBIT | 6.07x | 7.22x | 7.8x | 24.7x | -590x | 38.5x | 27.4x | 21.9x |
| EV / FCF | 2.15x | -10.2x | 5.38x | -7.38x | 6.68x | 2.98x | 6.75x | 5.73x |
| FCF Yield | 46.5% | -9.84% | 18.6% | -13.5% | 15% | 33.6% | 14.8% | 17.5% |
| Dividend per Share 2 | 90 | 90 | 110 | 140 | 250 | 260 | 263.3 | 266.7 |
| Rate of return | 2.38% | 2.75% | 2.84% | 3.19% | 3.29% | 2.63% | 2.67% | 2.7% |
| EPS 2 | 1,349 | 369.4 | 242.3 | 306.3 | 578.3 | 2,379 | 2,334 | 2,504 |
| Distribution rate | 6.67% | 24.4% | 45.4% | 45.7% | 43.2% | 10.9% | 11.3% | 10.6% |
| Net sales 1 | 75,256 | 70,722 | 57,942 | 42,326 | 36,169 | 42,700 | 50,833 | 57,500 |
| EBITDA 1 | 7,338 | 6,435 | 6,008 | 2,899 | 496.5 | 2,608 | 5,060 | 6,366 |
| EBIT 1 | 7,030 | 6,029 | 5,483 | 2,190 | -174 | 2,567 | 3,700 | 4,700 |
| Net income 1 | 27,544 | 7,086 | 4,486 | 5,372 | 9,284 | 33,533 | 31,750 | 32,500 |
| Net Debt 1 | -25,769 | -19,265 | -28,060 | -20,830 | -15,293 | -25,502 | -22,795 | -21,268 |
| Reference price 2 | 3,780.00 | 3,270.00 | 3,875.00 | 4,385.00 | 7,610.00 | 9,880.00 | 9,880.00 | 9,880.00 |
| Nbr of stocks (in thousands) | 18,100 | 19,195 | 18,279 | 17,071 | 15,494 | 12,576 | - | - |
| Announcement Date | 13/05/22 | 12/05/23 | 10/05/24 | 14/05/25 | 14/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 4.15x | 2.31x | 37.86x | 2.63% | 789M | |
| 20.47x | 11.66x | 17.59x | 0.37% | 4,941B | |
| 21.47x | 10.52x | 14.2x | 1.14% | 1,884B | |
| 35.2x | 14.92x | 21.91x | 0.8% | 1,557B | |
| 5.11x | 3.13x | 3.49x | 0.07% | 1,001B | |
| 87.82x | 15.92x | 60.42x | -.--% | 824B | |
| 3.87x | 2.44x | 2.95x | 1.97% | 775B | |
| -28.67x | 5.91x | 16.35x | -.--% | 349B | |
| 33.2x | 12.47x | 22.71x | 1.92% | 275B | |
| Average | 20.29x | 8.81x | 21.94x | 0.99% | 1,290B | |
| Weighted average by Cap. | 23.78x | 10.71x | 18.55x | 0.63% |
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
- 6875 Stock
- Valuation MegaChips Corporation
Select your edition
All financial news and data tailored to specific country editions
