Valuation Mebuki Financial Group,Inc.

Equities

Market Closed - Japan Exchange Other stock markets 12:00:00 10/04/2026 pm IST			5-day change	1st Jan Change
1,353.50 ^JPY	+0.37%		+5.25%	+30.39%

06/03	ATOMica Co. Ltd. announced that it has received ¥570 million in funding from a group of investors	CI
24/02	Mebuki Financial Lifts Net Income, Final Dividend Forecast for Fiscal 2025	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	3,02,739	2,76,419	3,44,877	5,19,890	7,14,435	12,70,331	-	-
Change	-	-8.69%	24.77%	50.75%	37.42%	77.81%	-	-
Enterprise Value (EV)	3,02,739	2,76,419	3,44,877	5,19,890	7,14,435	12,70,331	12,70,331	12,70,331
Change	-	-8.69%	24.77%	50.75%	37.42%	77.81%	0%	0%
P/E ratio	8.3x	6.57x	10.8x	12.3x	12.4x	15.9x	12.9x	11.2x
PBR	0.3x	0.29x	0.38x	0.53x	0.74x	1.26x	1.2x	1.13x
PEG	-	0.3x	-0.5x	0.3x	0.3x	0.3x	0.6x	0.7x
Capitalization / Revenue	1.1x	1.03x	1.05x	1.68x	1.98x	2.93x	2.53x	2.26x
EV / Revenue	0x	0x	0x	0x	0x	2.93x	2.53x	2.26x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	-	0x	0x	0x	13.6x	10.2x	8.65x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	11	11	11	12	16	28	39.8	48.5
Rate of return	4.21%	4.3%	3.4%	2.35%	2.2%	2.07%	2.94%	3.58%
EPS ²	31.45	38.96	29.9	41.66	58.38	85.32	104.7	121.3
Distribution rate	35%	28.2%	36.8%	28.8%	27.4%	32.8%	38%	40%
Net sales ¹	2,74,726	2,68,090	3,29,457	3,10,068	3,60,163	4,33,050	5,02,250	5,63,300
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	72,877	-	11,332	47,825	83,669	93,601	1,24,155	1,46,800
Net income ¹	36,478	42,958	32,176	43,366	58,228	81,040	97,448	1,10,450
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	261.00	256.00	324.00	511.60	725.70	1,353.50	1,353.50	1,353.50
Nbr of stocks (in thousands)	11,59,921	10,79,762	10,64,434	10,16,204	9,84,477	9,38,553	-	-
Announcement Date	12/05/21	13/05/22	12/05/23	10/05/24	12/05/25	-	-	-

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.($)
MEBUKI FINANCIAL GROUP,INC.	15.86x	-	-	2.07%	798.3Cr
JPMORGAN CHASE & CO.	14.24x	-	-	2.05%	83TCr
BANK OF AMERICA CORPORATION	12.06x	-	-	2.28%	38TCr
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.9x	-	-	5.24%	37TCr
HSBC HOLDINGS PLC	11.71x	-	-	4.53%	31TCr
CHINA CONSTRUCTION BANK CORPORATION	5.67x	-	-	5.37%	29TCr
WELLS FARGO & COMPANY	12.19x	-	-	2.19%	26TCr
BANK OF CHINA LIMITED	5.93x	-	-	5.27%	25TCr
ROYAL BANK OF CANADA	15.25x	-	-	2.82%	24TCr
COMMONWEALTH BANK OF AUSTRALIA	28.23x	-	-	2.76%	22TCr
Average	12.70x			3.46%	31.5TCr
Weighted average by Cap.	12.19x			3.37%