|
Delayed
Japan Exchange
09:12:36 11/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 9,032.00 JPY | -3.75% |
|
-3.63% | -24.00% |
| 08-20 | Fifth floating oil output facility for Exxon group arrives in Guyana's waters | RE |
| 08-07 | MODEC, Inc. Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
Company Valuation: MODEC, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 77,612 | 76,776 | 158,336 | 228,487 | 813,254 | 641,343 | - | - |
| Change | - | -1.08% | 106.23% | 44.31% | 255.93% | -21.14% | - | - |
| Enterprise Value (EV) 1 | 33,538 | 63,604 | 91,253 | 115,491 | 671,333 | 742,660 | 742,660 | 742,660 |
| Change | - | 89.65% | 43.47% | 26.56% | 481.29% | 10.62% | 0% | 0% |
| P/E | -1.85x | 15.5x | 10.6x | 6.55x | 14.4x | 10.3x | 9.7x | 9.8x |
| PBR | 1.27x | 0.71x | 1.12x | 1.22x | 3.58x | 2.35x | 2.14x | 1.85x |
| PEG | - | -0x | 0x | 0x | 0.2x | 1.04x | 1.49x | -10.38x |
| Capitalization / Revenue | 0.17x | 0.21x | 0.31x | 0.35x | 1.13x | 0.86x | 0.85x | 0.88x |
| EV / Revenue | 0.07x | 0.17x | 0.18x | 0.17x | 0.94x | 1x | 0.98x | 1.02x |
| EV / EBITDA | -1.05x | 4.16x | 2.58x | 2.06x | 9.21x | 9.12x | 7.86x | 8.56x |
| EV / EBIT | -0.92x | -5.65x | 3.33x | 2.26x | 14.1x | 9.32x | 8.55x | 8.8x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 15 | - | 20 | 80 | 140 | 220 | 237.8 | 240 |
| Rate of return | 1.09% | - | 0.86% | 2.39% | 1.18% | 2.34% | 2.53% | 2.56% |
| EPS 2 | -742.8 | 88 | 219.4 | 510.3 | 826.2 | 907.8 | 967.1 | 957.9 |
| Distribution rate | -2.02% | - | 9.12% | 15.7% | 16.9% | 24.2% | 24.6% | 25.1% |
| Net sales 1 | 448,510 | 363,593 | 507,031 | 662,088 | 717,100 | 744,199 | 756,471 | 730,671 |
| EBITDA 1 | -31,904 | 15,278 | 35,365 | 55,982 | 72,886 | 81,398 | 94,469 | 86,804 |
| EBIT 1 | -36,521 | -11,260 | 27,364 | 51,066 | 47,675 | 79,722 | 86,870 | 84,388 |
| Net income 1 | -41,860 | 4,960 | 13,691 | 34,857 | 56,456 | 62,056 | 66,084 | 65,468 |
| Net Debt 1 | -44,074 | -13,172 | -67,083 | -112,996 | -141,921 | 101,318 | 101,318 | 101,318 |
| Reference price 2 | 1,377.00 | 1,362.00 | 2,318.00 | 3,345.00 | 11,900.00 | 9,384.00 | 9,384.00 | 9,384.00 |
| Nbr of stocks (in thousands) | 56,363 | 56,370 | 68,307 | 68,307 | 68,341 | 68,344 | - | - |
| Announcement Date | 10/02/22 | 14/02/23 | 14/02/24 | 13/02/25 | 13/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.55x | 1.02x | 9.28x | 2.3% | 4.16B | |
| 23.2x | 2.49x | 11.37x | 2.06% | 83.13B | |
| 21.11x | 2.64x | 14.59x | 1.45% | 58.96B | |
| 15.49x | 1.61x | 8.77x | 1.84% | 30.05B | |
| 25.39x | 2.77x | 13.69x | 0.26% | 29.64B | |
| 27.58x | 0.51x | 4.46x | 3.78% | 9.85B | |
| 24.07x | 0.9x | 7.85x | 1.8% | 7.6B | |
| 7.11x | 1.5x | 5.91x | 2.97% | 6.89B | |
| 17.43x | 1.48x | 6.94x | 1.18% | 6.45B | |
| 32.02x | 6.09x | 10.96x | 3.13% | 6.32B | |
| Average | 20.39x | 2.10x | 9.38x | 2.08% | 24.31B | |
| Weighted average by Cap. | 21.62x | 2.33x | 11.40x | 1.76% |
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
- 6269 Stock
- Valuation MODEC, Inc.
Select your edition
All financial news and data tailored to specific country editions
