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 86,061 - -
Change - 80.06% 50.56% -41.11% 174.15% -17.85% - -
Enterprise Value (EV) 9,851 23,676 41,827 15,600 82,200 86,061 86,061 86,061
Change - 140.35% 76.66% -62.7% 426.93% 4.7% 0% 0%
P/E 9.46x 9.32x 18.8x 9.69x 19.8x 14.4x 11.6x 9.56x
PBR 0.58x 0.93x 1.25x 0.69x 1.69x 1.26x 1.14x 1.03x
PEG - 0.1x -0.7x 0.7x 0.6x 1.1x 0.5x 0.4x
Capitalization / Revenue 0.73x 1.02x 1.72x 1x 2.46x 1.71x 1.52x 1.43x
EV / Revenue 0x 0x 0x 0x 0x 1.71x 1.52x 1.43x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 10.8x 8.72x 7.17x
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% 1.05% 1.29% 1.26%
EPS 2 287.1 523.9 390.1 446.5 587.9 662.9 820.9 995.6
Distribution rate 16.5% 11.5% 15.4% 15.7% 15.3% 15.1% 14.9% 12.1%
Net sales 1 32,894 42,240 37,805 38,069 42,540 50,433 56,533 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 7,967 9,867 12,000
Net income 1 2,528 4,621 3,443 3,943 5,233 6,098 7,555 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 9,520.00 9,520.00 9,520.00
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.($)
14.56x - - 1.04% 55Cr
22.51x12.81x19.39x0.33% 5,41900Cr
22.21x10.89x14.76x1.14% 1,94700Cr
40.67x16.73x24.59x0.71% 1,74700Cr
13.16x7.99x9.65x0.06% 1,08000Cr
4.61x2.85x3.43x0.23% 87TCr
79.77x14.44x54.28x-.--% 75TCr
-39.03x7.87x21.89x-.--% 47TCr
186.88x40.73x83.05x-.--% 25TCr
Average 38.37x 14.29x 28.88x 0.39% 1,39200Cr
Weighted average by Cap. 27.33x 12.42x 20.90x 0.44%

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