Valuation M3, Inc.

Stocks

Market Closed - Japan Exchange 12:00:00 30/10/2026 pm IST			5-day change	1st Jan Change
1,840.50 ^JPY	-0.22%		-3.16%	-12.94%

08/10	Oasis Management Provides Information to the Shareholders of M3, Inc	CI
06/10	Global Trust Networks Co., Ltd. announced that it has received ¥3.55 billion in funding from a group of investors	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	30,33,456	22,41,071	14,51,044	11,55,714	10,71,551	12,28,411	-	-
Change	-	-26.12%	-35.25%	-20.35%	-7.28%	14.64%	-	-
Enterprise Value (EV) ¹	28,92,240	21,33,134	13,11,648	10,45,201	9,48,523	10,87,886	10,60,101	10,28,084
Change	-	-26.25%	-38.51%	-20.31%	-9.25%	14.69%	-2.55%	-3.02%
P/E	47.5x	45.7x	32x	28.5x	22.1x	23.9x	21.3x	19.4x
PBR	11.8x	7.43x	4.14x	3.07x	2.64x	2.83x	2.58x	2.36x
PEG	-	-2x	-4.17x	-2.7x	1x	3.86x	1.8x	1.9x
Capitalization / Revenue	14.6x	9.71x	6.07x	4.06x	3.05x	3.16x	2.9x	2.66x
EV / Revenue	13.9x	9.24x	5.49x	3.67x	2.7x	2.8x	2.5x	2.23x
EV / EBITDA	28.5x	26.9x	17.9x	13.9x	10.4x	11.4x	10.1x	8.99x
EV / EBIT	30.4x	29.6x	20.4x	16.6x	12.9x	14x	12.3x	10.8x
EV / FCF	101x	60.6x	25.5x	83x	17.4x	21.5x	18.7x	16.5x
FCF Yield	0.99%	1.65%	3.91%	1.2%	5.73%	4.64%	5.33%	6.06%
Dividend per Share ²	16	19	21	21	22	23.13	25.23	27.27
Rate of return	0.36%	0.58%	0.98%	1.23%	1.37%	1.26%	1.37%	1.48%
EPS ²	94.06	72.22	66.68	59.62	72.53	77.03	86.33	95.06
Distribution rate	17%	26.3%	31.5%	35.2%	30.3%	30%	29.2%	28.7%
Net sales ¹	2,08,159	2,30,818	2,38,883	2,84,900	3,51,363	3,88,202	4,23,920	4,61,801
EBITDA ¹	1,01,415	79,417	73,259	75,176	90,776	95,451	1,04,512	1,14,379
EBIT ¹	95,141	71,983	64,381	62,971	73,547	77,855	86,523	95,265
Net income ¹	63,845	49,028	45,271	40,484	49,100	51,029	57,004	62,784
Net Debt ¹	-1,41,216	-1,07,937	-1,39,396	-1,10,513	-1,23,028	-1,40,524	-1,68,310	-2,00,326
Reference price ²	4,469.00	3,301.00	2,137.00	1,702.00	1,605.50	1,840.50	1,840.50	1,840.50
Nbr of stocks (in thousands)	6,78,777	6,78,907	6,79,010	6,79,033	6,67,425	6,67,433	-	-
Announcement Date	27/04/22	28/04/23	26/04/24	02/05/25	01/05/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
M3, INC.	23.89x	2.8x	11.4x	1.26%	779.87Cr
ALPHABET INC.	14.2x	6.63x	14.39x	0.32%	3,43100Cr
META PLATFORMS, INC.	21.12x	6.17x	11.08x	0.34%	1,57200Cr
MASTERCARD, INC.	32.35x	15.07x	23.83x	0.55%	56TCr
TENCENT HOLDINGS LIMITED	13.19x	3.51x	8.12x	1.54%	44TCr
NETFLIX, INC.	17.32x	5.12x	15.36x	-.--%	25TCr
ALIBABA GROUP HOLDING LIMITED	18.4x	1.35x	9.08x	1.12%	24TCr
SHOPIFY INC.	97.31x	12.89x	69.26x	-.--%	20TCr
UBER TECHNOLOGIES, INC.	20.54x	2.34x	11.91x	-.--%	13TCr
SPOTIFY TECHNOLOGY S.A.	45.11x	5.24x	34.57x	-.--%	12TCr
Average	30.34x	6.11x	20.90x	0.51%	69.63TCr
Weighted average by Cap.	20.50x	6.84x	15.75x	0.41%