Company Valuation: Enplas Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 23,936 43,098 64,890 38,212 104,756 101,249 - -
Change - 80.06% 50.56% -41.11% 174.15% -3.35% - -
Enterprise Value (EV) 9,851 23,676 41,827 15,600 82,200 101,249 101,249 101,249
Change - 140.35% 76.66% -62.7% 426.93% 23.17% 0% 0%
P/E 9.46x 9.32x 18.8x 9.69x 19.8x 17.5x 14.5x 11.2x
PBR 0.58x 0.93x 1.25x 0.69x 1.69x 1.51x 1.34x 1.22x
PEG - 0.1x -0.7x 0.7x 0.6x 1.91x 0.7x 0.4x
Capitalization / Revenue 0.73x 1.02x 1.72x 1x 2.46x 2.02x 1.82x 1.69x
EV / Revenue 0x 0x 0x 0x 0x 2.02x 1.82x 1.69x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 13.1x 10.8x 8.44x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 47.5 60 60 70 90 100 122.5 120
Rate of return 1.75% 1.23% 0.82% 1.62% 0.77% 0.89% 1.09% 1.07%
EPS 2 287.1 523.9 390.1 446.5 587.9 641.7 771.2 995.6
Distribution rate 16.5% 11.5% 15.4% 15.7% 15.3% 15.6% 15.9% 12.1%
Net sales 1 32,894 42,240 37,805 38,069 42,540 50,200 55,600 60,000
EBITDA 5,965 11,063 7,030 7,704 8,554 - - -
EBIT 1 3,600 8,820 4,645 5,287 6,164 7,733 9,333 12,000
Net income 1 2,528 4,621 3,443 3,943 5,233 5,908 7,108 9,000
Net Debt -14,085 -19,422 -23,063 -22,612 -22,556 - - -
Reference price 2 2,715.00 4,885.00 7,350.00 4,325.00 11,660.00 11,200.00 11,200.00 11,200.00
Nbr of stocks (in thousands) 8,816 8,823 8,829 8,835 8,984 9,040 - -
Announcement Date 28/04/22 28/04/23 30/04/24 30/04/25 30/04/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
17.45x - - 0.89% 635M
23.86x13.45x19.92x0.34% 5,457B
46.4x18.98x27.94x0.63% 1,988B
22.74x11.14x15.09x1.11% 1,966B
13.08x7.94x9.6x0.06% 1,073B
4.53x2.8x3.37x0.24% 819B
84.46x15.28x57.41x-.--% 789B
-45.32x9.08x25.26x-.--% 549B
220.82x48.5x98.82x-.--% 298B
32.17x11.67x21.64x2.1% 250B
Average 42.02x 15.43x 31.00x 0.54% 1,319B
Weighted average by Cap. 30.36x 13.51x 22.82x 0.46%

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

  1. Stock Market
  2. Stocks
  3. 6961 Stock
  4. Valuation Enplas Corporation