Valuation Medical Net, Inc.

Stocks

Delayed Japan Exchange 03:30:00 20/08/2026 BST			5-day change	1st Jan Change
244.00 ^JPY	+0.41%		0.00%	-18.12%

06-01	Tokyo Stock Exchange Issues Supervisory Designations for Three Firms Over Delisting Concerns	MT
17/07/25	Medical Net, Inc. announced that it has received ¥155.1168 million in funding from Yoshida Co.,Ltd.	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,980	5,558	4,108	3,555	3,329	2,852
Change	-	180.76%	-26.09%	-13.47%	-6.36%	-14.31%
Enterprise Value (EV) ¹	1,785	5,072	3,748	2,826	2,830	2,647
Change	-	184.21%	-26.11%	-24.61%	0.14%	-6.44%
P/E	26.6x	42.2x	10.6x	30.4x	666x	-41.6x
PBR	1.99x	4.48x	2.41x	1.86x	1.75x	1.61x
PEG	-	0.6x	0x	-0.4x	-7x	0x
Capitalization / Revenue	0.68x	1.67x	1.1x	0.79x	0.63x	0.47x
EV / Revenue	0.61x	1.52x	1x	0.63x	0.54x	0.44x
EV / EBITDA	14.3x	14.3x	7.83x	6.42x	8.04x	15.1x
EV / EBIT	16.8x	15.3x	8.33x	7.46x	9.46x	26.7x
EV / FCF	63.7x	15.4x	21.5x	7.6x	31.7x	-16.5x
FCF Yield	1.57%	6.49%	4.66%	13.2%	3.15%	-6.04%
Dividend per Share ²	0.75	2.5	2.5	2.5	3	3
Rate of return	0.31%	0.39%	0.54%	0.64%	0.82%	0.95%
EPS ²	9.214	15.28	43.88	12.95	0.5528	-7.62
Distribution rate	8.14%	16.4%	5.7%	19.3%	543%	-39.4%
Net sales ¹	2,917	3,330	3,745	4,500	5,252	6,077
EBITDA ¹	125	355	479	440	352	175
EBIT ¹	106	331	450	379	299	99
Net income ¹	79	129	384	116	5	-68
Net Debt ¹	-195	-486	-360	-729	-499	-205
Reference price ²	245.00	645.00	466.00	393.00	368.00	317.00
Nbr of stocks (in thousands)	8,081	8,618	8,816	9,045	9,045	8,998
Announcement Date	31/08/20	31/08/21	31/08/22	31/08/23	30/08/24	27/08/25

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.($)
MEDICAL NET, INC.	-	-	-	-	14.08M
CVS HEALTH CORPORATION	13.97x	0.41x	8.72x	2.8%	121B
HCA HEALTHCARE, INC.	13.89x	1.77x	8.82x	0.76%	89.14B
QUEST DIAGNOSTICS INCORPORATED	23.25x	2.59x	13.14x	1.39%	26.08B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	32.57x	5.85x	24.05x	2.13%	22.03B
TENET HEALTHCARE CORPORATION	8.2x	1.45x	6.63x	-.--%	21.76B
REDE D'OR SÃO LUIZ S.A.	14.39x	1.4x	6.64x	4.69%	13.72B
FRESENIUS MEDICAL CARE AG	14.05x	1.01x	5.65x	3.5%	12.5B
DAVITA INC.	12.21x	1.57x	7.59x	0.94%	11.35B
MAX HEALTHCARE INSTITUTE LIMITED	53.52x	8.51x	32.57x	0.2%	10.3B
Average	20.67x	2.73x	12.65x	1.82%	32.83B
Weighted average by Cap.	16.75x	1.75x	10.50x	1.86%