Valuation MEC Company Ltd.

Stocks

Market Closed - Japan Exchange 07:30:00 18/09/2026 BST			5-day change	1st Jan Change
6,340.00 ^JPY	+2.42%		+5.32%	+24.31%

08-10	MEC Company Ltd. Revises Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2026	CI
08-10	MEC Company Ltd. Announces Dividend for the Second Quarter Ended June 30, 2026, Payable on September 1, 2026	CI

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	115,772	-	-
Change	-	-48.1%	108.32%	-20.25%	41.9%	24.31%	-	-
Enterprise Value (EV) ¹	68,959	30,062	73,540	54,155	82,785	107,110	103,634	98,841
Change	-	-56.41%	144.63%	-26.36%	52.87%	29.38%	-3.25%	-4.62%
P/E	25.8x	12.9x	35.9x	28.6x	18.7x	18.3x	15.8x	14x
PBR	3.64x	1.69x	3.32x	2.44x	3.06x	3.34x	2.91x	2.55x
PEG	-	3.37x	-1.5x	388.61x	0x	0.7x	1x	1.1x
Capitalization / Revenue	5.06x	2.42x	5.87x	3.6x	4.45x	4.41x	3.79x	3.4x
EV / Revenue	4.59x	1.84x	5.25x	2.97x	3.95x	4.08x	3.39x	2.91x
EV / EBITDA	14.7x	6.31x	18.4x	10.1x	15.4x	10.8x	8.16x	6.68x
EV / EBIT	17.5x	7.51x	29.5x	11.9x	14.4x	12.4x	10.2x	8.57x
EV / FCF	27.8x	9.66x	135x	12.7x	73.1x	45.5x	16.1x	14.8x
FCF Yield	3.6%	10.4%	0.74%	7.85%	1.37%	2.2%	6.22%	6.78%
Dividend per Share ²	35	45	45	45	96	117	137	155.7
Rate of return	0.87%	2.17%	1.02%	1.28%	1.88%	1.85%	2.16%	2.46%
EPS ²	155.3	161.2	122.3	122.4	272.1	346.5	400.1	453.4
Distribution rate	22.5%	27.9%	36.8%	36.8%	35.3%	33.8%	34.2%	34.3%
Net sales ¹	15,038	16,329	14,020	18,234	20,947	26,260	30,550	34,003
EBITDA ¹	4,681	4,764	3,993	5,378	5,386	9,950	12,700	14,800
EBIT ¹	3,939	4,004	2,492	4,562	5,748	8,635	10,153	11,537
Net income ¹	2,949	3,064	2,304	2,291	5,028	6,328	7,307	8,280
Net Debt ¹	-7,152	-9,443	-8,756	-11,476	-10,345	-8,662	-12,139	-16,931
Reference price ²	4,005.00	2,078.00	4,395.00	3,505.00	5,100.00	6,340.00	6,340.00	6,340.00
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

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.($)
MEC COMPANY LTD.	18.3x	4.08x	10.77x	1.85%	738M
ECOLAB INC.	35.51x	4.87x	19.76x	1.09%	75.54B
GIVAUDAN SA	29.24x	4.41x	19.02x	2.28%	36.43B
SIKA AG	24.69x	2.94x	15.25x	2.11%	35.55B
FUJIFILM HOLDINGS CORPORATION	14.07x	1.36x	8.37x	2.25%	25.32B
EMS-CHEMIE HOLDING AG	36.79x	9.04x	27.09x	2.36%	22.7B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	9.33x	2.61x	5.15x	2.93%	19.34B
DUPONT DE NEMOURS, INC.	24.22x	2.62x	10.66x	1.87%	17.42B
NITTO DENKO CORPORATION	15.47x	1.71x	6.72x	1.94%	14.31B
SYMRISE AG	22.94x	2.76x	12.68x	1.47%	13.96B
Average	23.06x	3.64x	13.55x	2.01%	26.13B
Weighted average by Cap.	26.69x	3.96x	15.77x	1.87%