Company Valuation: MFS, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2024 2025 2026
Market Cap 1 3,384 4,608 2,958
Change - 36.17% -35.82%
Enterprise Value (EV) 1 1,516 2,787 1,963
Change - 83.84% -29.58%
P/E -19.9x 28.9x 9.09x
PBR 1.64x 2.07x 1.04x
PEG 0.8x -0x 0.1x
Capitalization / Revenue 1.79x 1.58x 0.36x
EV / Revenue 0.8x 0.96x 0.24x
EV / EBITDA - - -
EV / EBIT -13.8x 14.2x 8.84x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 -18.77 17.52 31.92
Distribution rate - - -
Net sales 1 1,889 2,917 8,317
EBITDA -85 227 253
EBIT 1 -110 196 222
Net income 1 -121 160 308
Net Debt 1 -1,868 -1,821 -995
Reference price 2 373.00 507.00 290.00
Nbr of stocks (in thousands) 9,073 9,089 10,199
Announcement Date 26/09/24 26/09/25 25/09/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.02Cr
16.15x3.41x7.6x1.65% 8.78TCr
43.62x14.93x27.67x-.--% 8.5TCr
24.45x7.18x13.81x-.--% 3.32TCr
36.21x3.89x12.51x-.--% 2.45TCr
35x17.5x29.49x2.39% 2.21TCr
73.4x6.01x25.45x-.--% 2.08TCr
5.31x2.75x6.52x4.87% 1.84TCr
7.28x - - 8.69% 1.73TCr
11x-1.2x-2.11x-.--% 1.44TCr
Average 28.05x 6.81x 15.12x 1.96% 3.23TCr
Weighted average by Cap. 29.40x 8.00x 16.51x 1.35%

Y-o-Y evolution of P/E

Valuation ratios - P/E - MFS, Inc.

Historical PBR trend

Valuation ratios - PBR - MFS, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - MFS, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - MFS, Inc.