Company Valuation: Mitsuba Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 30,345 16,560 23,363 73,086 36,699 54,813
Change - -45.43% 41.08% 212.83% -49.79% 49.36%
Enterprise Value (EV) 1 148,166 130,091 126,430 141,828 99,102 97,649
Change - -12.2% -2.81% 12.18% -30.13% -1.47%
P/E 47.4x 253x 25.4x 10.1x 3.79x 5.97x
PBR 0.52x 0.24x 0.35x 0.72x 0.38x 0.46x
PEG - -2.8x 0x 0x 0.1x -0.77x
Capitalization / Revenue 0.11x 0.06x 0.07x 0.21x 0.11x 0.16x
EV / Revenue 0.55x 0.45x 0.4x 0.41x 0.28x 0.28x
EV / EBITDA 5.9x 5.49x 5.37x 3.8x 2.7x 2.61x
EV / EBIT 17.3x 18.1x 18.8x 6.7x 4.68x 4.08x
EV / FCF 29.9x -36.6x 8.11x 6.68x 4.16x 13.2x
FCF Yield 3.34% -2.73% 12.3% 15% 24% 7.6%
Dividend per Share 2 - 3 3 6 10 20
Rate of return - 0.81% 0.57% 0.37% 1.22% 1.68%
EPS 2 14.3 1.46 20.59 162.2 216.5 199.6
Distribution rate - 205% 14.6% 3.7% 4.62% 10%
Net sales 1 269,202 286,482 319,500 344,154 349,353 348,599
EBITDA 1 25,117 23,692 23,548 37,332 36,645 37,372
EBIT 1 8,549 7,188 6,719 21,153 21,156 23,910
Net income 1 732 83 1,185 13,741 11,864 11,820
Net Debt 1 117,821 113,531 103,067 68,742 62,403 42,836
Reference price 2 678.00 370.00 522.00 1,633.00 820.00 1,192.00
Nbr of stocks (in thousands) 44,757 44,756 44,756 44,756 44,755 45,984
Announcement Date 25/06/21 23/06/22 22/06/23 20/06/24 25/06/25 24/06/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 383M
19.03x1.31x9.9x1.93% 43.29B
16.55x0.7x5.2x3.52% 34.89B
9.86x0.6x7.63x1.51% 29.6B
12.19x0.58x5.05x3.83% 30.19B
15.18x2.76x9.53x4% 21.39B
30.73x1.21x12.83x0.6% 18.28B
10.32x0.49x4.85x3% 17.49B
13.42x1.37x7.08x4.07% 16.38B
48.07x5.26x36.74x0.75% 15.13B
Average 19.48x 1.59x 10.98x 2.58% 22.7B
Weighted average by Cap. 17.98x 1.36x 9.63x 2.62%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 7280 Stock
  4. Valuation Mitsuba Corporation