Company Valuation: Enplas Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 23,936 43,098 64,890 38,212 1,04,756 88,954 - -
Change - 80.06% 50.56% -41.11% 174.15% -15.08% - -
Enterprise Value (EV) 9,851 23,676 41,827 15,600 82,200 88,954 88,954 88,954
Change - 140.35% 76.66% -62.7% 426.93% 8.22% 0% 0%
P/E 9.46x 9.32x 18.8x 9.69x 19.8x 13.8x 11.2x 9.88x
PBR 0.58x 0.93x 1.25x 0.69x 1.69x 1.3x 1.18x 1.07x
PEG - 0.1x -0.7x 0.7x 0.6x 0.7x 0.5x 0.7x
Capitalization / Revenue 0.73x 1.02x 1.72x 1x 2.46x 1.75x 1.54x 1.48x
EV / Revenue 0x 0x 0x 0x 0x 1.75x 1.54x 1.48x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 10.5x 8.53x 7.41x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 47.5 60 60 70 90 100 122.5 120
Rate of return 1.75% 1.23% 0.82% 1.62% 0.77% 1.02% 1.24% 1.22%
EPS 2 287.1 523.9 390.1 446.5 587.9 712.5 875.1 995.6
Distribution rate 16.5% 11.5% 15.4% 15.7% 15.3% 14% 14% 12.1%
Net sales 1 32,894 42,240 37,805 38,069 42,540 50,767 57,867 60,000
EBITDA 5,965 11,063 7,030 7,704 8,554 - - -
EBIT 1 3,600 8,820 4,645 5,287 6,164 8,500 10,433 12,000
Net income 1 2,528 4,621 3,443 3,943 5,233 6,581 8,082 9,000
Net Debt -14,085 -19,422 -23,063 -22,612 -22,556 - - -
Reference price 2 2,715.00 4,885.00 7,350.00 4,325.00 11,660.00 9,840.00 9,840.00 9,840.00
Nbr of stocks (in thousands) 8,816 8,823 8,829 8,835 8,984 9,040 - -
Announcement Date 28/04/22 28/04/23 30/04/24 30/04/25 30/04/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.81x - - 1.02% 56Cr
23.24x11.42x15.48x1.08% 2,04000Cr
38.51x16.23x23.84x0.73% 1,69500Cr
5.27x3.41x4.12x0.19% 99TCr
145.41x18.97x46.78x0.09% 23TCr
15.83x5.03x14.48x1.84% 21TCr
5.23x2.7x3.26x1.39% 19TCr
124.41x38.28x114.78x0.21% 10TCr
45.6x4.93x17.8x0.68% 8.65TCr
Average 46.37x 12.62x 30.07x 0.8% 61.63TCr
Weighted average by Cap. 31.06x 11.63x 18.72x 0.79%

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. 6961 Stock
  4. Valuation Enplas Corporation