|
Market Closed -
Japan Exchange
12:00:00 30/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 5,870.00 JPY | -7.85% |
|
-1.84% | +15.10% |
Company Valuation: MEC Company Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 76,111 | 39,505 | 82,296 | 65,631 | 93,130 | 1,07,190 | - | - |
| Change | - | -48.1% | 108.32% | -20.25% | 41.9% | 15.1% | - | - |
| Enterprise Value (EV) 1 | 68,959 | 30,062 | 73,540 | 54,155 | 82,785 | 98,480 | 95,514 | 91,458 |
| Change | - | -56.41% | 144.63% | -26.36% | 52.87% | 18.96% | -3.01% | -4.25% |
| P/E | 25.8x | 12.9x | 35.9x | 28.6x | 18.7x | 17.2x | 15.4x | 13.5x |
| PBR | 3.64x | 1.69x | 3.32x | 2.44x | 3.06x | 3.09x | 2.72x | 2.4x |
| PEG | - | 3.37x | -1.5x | 388.61x | 0x | 0.7x | 1.3x | 1x |
| Capitalization / Revenue | 5.06x | 2.42x | 5.87x | 3.6x | 4.45x | 4.06x | 3.59x | 3.23x |
| EV / Revenue | 4.59x | 1.84x | 5.25x | 2.97x | 3.95x | 3.73x | 3.2x | 2.75x |
| EV / EBITDA | 14.7x | 6.31x | 18.4x | 10.1x | 15.4x | 10.5x | 8.53x | 6.88x |
| EV / EBIT | 17.5x | 7.51x | 29.5x | 11.9x | 14.4x | 11.5x | 9.89x | 8.29x |
| EV / FCF | 27.8x | 9.66x | 135x | 12.7x | 73.1x | 41.9x | 14.8x | 13.7x |
| FCF Yield | 3.6% | 10.4% | 0.74% | 7.85% | 1.37% | 2.39% | 6.75% | 7.32% |
| Dividend per Share 2 | 35 | 45 | 45 | 45 | 96 | 115.3 | 130.7 | 149.3 |
| Rate of return | 0.87% | 2.17% | 1.02% | 1.28% | 1.88% | 1.96% | 2.23% | 2.54% |
| EPS 2 | 155.3 | 161.2 | 122.3 | 122.4 | 272.1 | 340.3 | 381 | 434.3 |
| Distribution rate | 22.5% | 27.9% | 36.8% | 36.8% | 35.3% | 33.9% | 34.3% | 34.4% |
| Net sales 1 | 15,038 | 16,329 | 14,020 | 18,234 | 20,947 | 26,407 | 29,817 | 33,237 |
| EBITDA 1 | 4,681 | 4,764 | 3,993 | 5,378 | 5,386 | 9,350 | 11,200 | 13,300 |
| EBIT 1 | 3,939 | 4,004 | 2,492 | 4,562 | 5,748 | 8,557 | 9,653 | 11,037 |
| Net income 1 | 2,949 | 3,064 | 2,304 | 2,291 | 5,028 | 6,215 | 6,957 | 7,930 |
| Net Debt 1 | -7,152 | -9,443 | -8,756 | -11,476 | -10,345 | -8,710 | -11,676 | -15,732 |
| Reference price 2 | 4,005.00 | 2,078.00 | 4,395.00 | 3,505.00 | 5,100.00 | 5,870.00 | 5,870.00 | 5,870.00 |
| Nbr of stocks (in thousands) | 19,004 | 19,011 | 18,725 | 18,725 | 18,261 | 18,261 | - | - |
| Announcement Date | 14/02/22 | 14/02/23 | 14/02/24 | 14/02/25 | 13/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.25x | 3.73x | 10.53x | 1.96% | 68Cr | |
| 40.09x | 5.4x | 22x | 0.96% | 8.5TCr | |
| 34.4x | 5.19x | 22.18x | 1.86% | 4.45TCr | |
| 24.33x | 2.88x | 15.07x | 2.15% | 3.49TCr | |
| 15.57x | 1.62x | 9.05x | 2.67% | 3.42TCr | |
| 39.22x | 7.05x | 18.7x | 1.58% | 3.22TCr | |
| 14.93x | 1.42x | 8.79x | 2.14% | 2.66TCr | |
| 39.32x | 9.52x | 29.22x | 2.26% | 2.39TCr | |
| 26.29x | 2.83x | 11.52x | 1.71% | 1.89TCr | |
| 7.39x | 2.14x | 4.25x | 3.53% | 1.56TCr | |
| Average | 25.88x | 4.18x | 15.13x | 2.08% | 3.16TCr | |
| Weighted average by Cap. | 30.16x | 4.51x | 17.44x | 1.84% |
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
- Stock Market
- Stocks
- 4971 Stock
- Valuation MEC Company Ltd.
Select your edition
All financial news and data tailored to specific country editions
