Company Valuation: Mipox Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 14,358 8,088 8,629 8,415 11,324 10,588 -
Change - -43.67% 6.69% -2.48% 34.56% -6.5% -
Enterprise Value (EV) 16,052 11,488 12,303 11,347 15,012 10,588 10,588
Change - -28.43% 7.09% -7.77% 32.29% -29.47% 0%
P/E 8.63x 179x -21.1x 9.23x 22.6x 13.1x 10.5x
PBR 1.9x 1.01x 1.15x 0.99x 1.27x - -
PEG - -1.8x 0x -0x -0.5x 0.2x 0.4x
Capitalization / Revenue 1.37x 0.81x 0.92x 0.75x 0.94x 0.81x 0.75x
EV / Revenue 0x 0x 0x 0x 0x 0.81x 0.75x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x -0x 0x 0x 8.82x 7.06x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 15 10 - 10 10 11 12
Rate of return 1.39% 1.76% - 1.69% 1.22% 1.45% 1.58%
EPS 2 124.9 3.18 -28.7 64.04 36.22 57.8 72.2
Distribution rate 12% 314% - 15.6% 27.6% 19% 16.6%
Net sales 1 10,449 10,029 9,354 11,172 12,059 13,000 14,100
EBITDA - - - - - - -
EBIT 1 1,467 212 -442 942 579 1,200 1,500
Net income 1 1,550 45 -408 911 505 800 1,000
Net Debt 1,694 3,400 3,674 2,932 3,688 - -
Reference price 2 1,078.00 568.00 606.00 591.00 818.00 760.00 760.00
Nbr of stocks (in thousands) 13,319 14,239 14,239 14,239 13,843 13,932 -
Announcement Date 13/05/22 15/05/23 15/05/24 15/05/25 14/05/26 - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.15x - - 1.45% 66.44M
27.25x4.24x13.69x2.11% 125B
33.74x1.19x7.35x6.85% 39.62B
12.64x1.22x6.94x2.42% 34.53B
14.54x4.35x30.03x2.71% 39.17B
10.53x3.1x7.68x4.2% 25.08B
6.68x0.87x5.41x4.44% 20.04B
16.61x - - - 18.72B
17.41x0.76x6.12x1.25% 17.52B
10.38x0.91x8x3.38% 17.42B
Average 16.29x 2.08x 10.65x 3.2% 33.72B
Weighted average by Cap. 20.60x 2.87x 12.46x 3.14%

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

  1. Stock Market
  2. Stocks
  3. 5381 Stock
  4. Valuation Mipox Corporation