Company Valuation: Enplas Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 36,503 23,936 43,098 64,890 38,212 1,20,754 - -
Change - -34.43% 80.06% 50.56% -41.11% 216.01% - -
Enterprise Value (EV) 24,970 9,851 23,676 41,827 15,600 1,20,754 1,20,754 1,20,754
Change - -60.55% 140.35% 76.66% -62.7% 674.07% 0% 0%
P/E 52.2x 9.46x 9.32x 18.8x 9.69x 19.8x 22.8x 18.8x
PBR 0.97x 0.58x 0.93x 1.25x 0.69x 1.69x 1.81x 1.67x
PEG - 0x 0.1x -0.7x 0.7x 0.6x 2.31x 0.9x
Capitalization / Revenue 1.24x 0.73x 1.02x 1.72x 1x 2.46x 2.43x 2.2x
EV / Revenue 0x 0x 0x 0x 0x 2.83x 2.43x 2.2x
EV / EBITDA 0x 0x 0x 0x 0x 13x - -
EV / EBIT 0x 0x 0x 0x 0x 18.2x 17.1x 13.9x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 30 47.5 60 60 70 90 100 122.5
Rate of return 0.72% 1.75% 1.23% 0.82% 1.62% 0.77% 0.75% 0.92%
EPS 2 79.41 287.1 523.9 390.1 446.5 587.9 586.6 712.4
Distribution rate 37.8% 16.5% 11.5% 15.4% 15.7% 15.3% 17% 17.2%
Net sales 1 29,437 32,894 42,240 37,805 38,069 42,540 49,700 54,933
EBITDA 1 4,542 5,965 11,063 7,030 7,704 8,554 - -
EBIT 1 2,120 3,600 8,820 4,645 5,287 6,164 7,067 8,667
Net income 1 893 2,528 4,621 3,443 3,943 5,233 5,408 6,575
Net Debt -11,533 -14,085 -19,422 -23,063 -22,612 - - -
Reference price 2 4,145.00 2,715.00 4,885.00 7,350.00 4,325.00 13,370.00 13,370.00 13,370.00
Nbr of stocks (in thousands) 8,807 8,816 8,823 8,829 8,835 9,032 - -
Announcement Date 30/04/21 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.($)
25.04x - - 0.73% 75Cr
20.9x11.69x17.43x0.39% 4,74100Cr
24.24x11.43x15.58x1.03% 1,94800Cr
41.77x17.24x25.37x0.69% 1,80300Cr
9.3x5.46x6.68x0.19% 1,34100Cr
16.8x10.26x12.37x0.04% 1,37100Cr
99.14x17.3x64.87x-.--% 87TCr
-383.31x11.59x34.5x-.--% 67TCr
285.35x61.4x130.19x-.--% 37TCr
10.82x5.69x6.97x0.92% 35TCr
Average 15.00x 16.90x 34.88x 0.4% 1,34600Cr
Weighted average by Cap. 14.63x 13.20x 23.38x 0.43%

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