|
Market Closed -
Japan Exchange
10:30:00 28/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 4,260.00 JPY | -2.41% |
|
-4.80% | +37.64% |
Company Valuation: Mizuno Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 53,892 | 79,299 | 162,638 | 198,909 | 256,266 | 323,941 | - | - |
| Change | - | 47.14% | 105.1% | 22.3% | 28.84% | 26.41% | - | - |
| Enterprise Value (EV) 1 | 40,090 | 79,290 | 143,339 | 180,002 | 225,305 | 301,254 | 298,540 | 295,407 |
| Change | - | 97.78% | 80.78% | 25.58% | 25.17% | 33.71% | -0.9% | -1.05% |
| P/E | 6.99x | 8.01x | 11.4x | 13x | 14.1x | 16.3x | 15.1x | 14.2x |
| PBR | 0.48x | 0.64x | 1.15x | 1.27x | 1.48x | 1.78x | 1.67x | 1.56x |
| PEG | - | 0.3x | 0.3x | 2.01x | 0.7x | 1.74x | 2.05x | 2.13x |
| Capitalization / Revenue | 0.31x | 0.37x | 0.71x | 0.83x | 0.99x | 1.17x | 1.1x | 1.05x |
| EV / Revenue | 0.23x | 0.37x | 0.62x | 0.75x | 0.87x | 1.09x | 1.02x | 0.96x |
| EV / EBITDA | 3.15x | 5.07x | 6.98x | 7.55x | 8.55x | 9.84x | 9.13x | 8.51x |
| EV / EBIT | 4.06x | 6.13x | 8.3x | 8.66x | 9.97x | 11.4x | 10.5x | 9.77x |
| EV / FCF | 4.06x | -6.38x | 7.5x | 51.5x | 18.7x | 24.2x | 20.3x | 18.6x |
| FCF Yield | 24.6% | -15.7% | 13.3% | 1.94% | 5.34% | 4.14% | 4.93% | 5.37% |
| Dividend per Share 2 | 20 | 23.33 | 40 | 50 | 60 | 66 | 71.5 | 77.25 |
| Rate of return | 2.84% | 2.25% | 1.89% | 1.93% | 1.78% | 1.55% | 1.68% | 1.81% |
| EPS 2 | 100.7 | 129.2 | 186.6 | 198.7 | 239.7 | 262.2 | 281.4 | 300.2 |
| Distribution rate | 19.9% | 18.1% | 21.4% | 25.2% | 25% | 25.2% | 25.4% | 25.7% |
| Net sales 1 | 172,744 | 212,044 | 229,711 | 240,335 | 259,045 | 277,466 | 293,226 | 309,145 |
| EBITDA 1 | 12,736 | 15,651 | 20,540 | 23,848 | 26,351 | 30,623 | 32,705 | 34,701 |
| EBIT 1 | 9,874 | 12,945 | 17,279 | 20,777 | 22,603 | 26,360 | 28,342 | 30,238 |
| Net income 1 | 7,717 | 9,910 | 14,311 | 15,243 | 18,376 | 19,976 | 21,442 | 22,874 |
| Net Debt 1 | -13,802 | -9 | -19,299 | -18,907 | -30,961 | -22,686 | -25,401 | -28,534 |
| Reference price 2 | 703.67 | 1,035.00 | 2,120.00 | 2,592.00 | 3,370.00 | 4,260.00 | 4,260.00 | 4,260.00 |
| Nbr of stocks (in thousands) | 76,587 | 76,617 | 76,716 | 76,740 | 76,043 | 76,042 | - | - |
| Announcement Date | 12/05/22 | 12/05/23 | 10/05/24 | 13/05/25 | 12/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.65x | 1.11x | 10.1x | 1.51% | 2.1B | |
| 33.71x | 2.21x | 13.58x | 1.97% | 9.83B | |
| 17.89x | 1.53x | 12.78x | 2.64% | 7.08B | |
| -211.04x | 10.09x | -742.4x | - | 6.99B | |
| 20.58x | 2.1x | 12.09x | 1.14% | 4.82B | |
| 16.7x | 1.03x | 8.23x | 2.6% | 4.39B | |
| 33.24x | 0.87x | 7.91x | 1.16% | 4.26B | |
| 16.93x | 0.63x | 7.46x | 2.99% | 3.65B | |
| 19.24x | 2.01x | 8.59x | 3.65% | 3.93B | |
| 19.22x | 0.42x | 7.47x | 3.03% | 3.64B | |
| Average | -1.69x | 2.20x | -65.42x | 2.3% | 5.07B | |
| Weighted average by Cap. | -9.09x | 2.67x | -93.28x | 2.27% |
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
- 8022 Stock
- Valuation Mizuno Corporation
Select your edition
All financial news and data tailored to specific country editions
