|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 227.00 JPY | +0.44% |
|
-0.87% | -19.22% |
| 13/07 | Mynet Inc. announced that it has received ¥198.588 million in funding | CI |
| 23/06 | Mynet Inc. announced that it expects to receive ¥299.999993 million in funding | CI |
Company Valuation: Mynet Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 7,434 | 5,273 | 3,150 | 2,392 | 2,781 | 2,403 |
| Change | - | -29.07% | -40.26% | -24.06% | 16.24% | -13.58% |
| Enterprise Value (EV) 1 | 6,167 | 3,677 | 3,260 | 2,332 | 2,782 | 2,177 |
| Change | - | -40.38% | -11.34% | -28.46% | 19.27% | -21.73% |
| P/E | 6.6x | 22.9x | -1.94x | 16.7x | 11.3x | 10.5x |
| PBR | 2.95x | 1.87x | 3.16x | 2.07x | 2x | 1.58x |
| PEG | - | -0.3x | 0x | -0x | 0.2x | -1.36x |
| Capitalization / Revenue | 0.64x | 0.5x | 0.3x | 0.27x | 0.31x | 0.32x |
| EV / Revenue | 0.53x | 0.35x | 0.31x | 0.27x | 0.31x | 0.29x |
| EV / EBITDA | 4.66x | 4.68x | -59.3x | 7.67x | 5.68x | 5.26x |
| EV / EBIT | 5.43x | 6.36x | -8.15x | 16.9x | 6.48x | 5.81x |
| EV / FCF | 4.01x | 8.31x | -20.5x | 6.96x | -20.1x | 5.56x |
| FCF Yield | 24.9% | 12% | -4.88% | 14.4% | -4.97% | 18% |
| Dividend per Share 2 | - | 6 | 6 | - | - | - |
| Rate of return | - | 0.99% | 1.61% | - | - | - |
| EPS 2 | 130.7 | 26.45 | -191.3 | 16.97 | 29.03 | 26.78 |
| Distribution rate | - | 22.7% | -3.14% | - | - | - |
| Net sales 1 | 11,533 | 10,571 | 10,542 | 8,717 | 8,846 | 7,478 |
| EBITDA 1 | 1,323 | 785 | -55 | 304 | 490 | 414 |
| EBIT 1 | 1,135 | 578 | -400 | 138 | 429 | 375 |
| Net income 1 | 1,129 | 229 | -1,633 | 143 | 245 | 228 |
| Net Debt 1 | -1,267 | -1,596 | 110 | -60 | 1 | -226 |
| Reference price 2 | 863.00 | 607.00 | 372.00 | 284.00 | 329.00 | 281.00 |
| Nbr of stocks (in thousands) | 8,614 | 8,687 | 8,468 | 8,424 | 8,452 | 8,552 |
| Announcement Date | 26/03/21 | 30/03/22 | 30/03/23 | 29/03/24 | 28/03/25 | 27/03/26 |
1JPY in Million2JPY
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 1.3Cr | |
| 13.39x | 2.91x | 7.54x | 2.65% | 7.8TCr | |
| 16.03x | 1.95x | 6.86x | 2.67% | 1.08TCr | |
| 10.83x | 1.57x | 4.59x | 0.96% | 705.94Cr | |
| 12.95x | 2.21x | 10.18x | 6.28% | 600.12Cr | |
| 24.49x | 2.06x | 10.3x | 1.87% | 548.72Cr | |
| 13.41x | 3.19x | 7.97x | 5.69% | 379.96Cr | |
| 14.12x | 4.49x | 10.9x | 3.74% | 304.78Cr | |
| 11.85x | 1.87x | 7.96x | 8.43% | 299.17Cr | |
| 10.24x | 1.05x | 4.8x | 0.58% | 295.77Cr | |
| Average | 14.14x | 2.37x | 7.90x | 3.65% | 1.2TCr | |
| Weighted average by Cap. | 13.86x | 2.65x | 7.61x | 2.92% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 3928 Stock
- Valuation Mynet Inc.
Select your edition
All financial news and data tailored to specific country editions
