Valuation MORESCO Corporation

Stocks

Market Closed - Japan Exchange 07:30:00 21/08/2026 BST			5-day change	1st Jan Change
2,255.00 ^JPY	+1.62%		+1.62%	+47.19%

01-20	Steadright Critical Minerals Inc. Announces Application for Mining License and Environmental Permit At the Copper Valley' Historic Copper-Lead-Silver Project	CI
02/04/24	Tranche Update on MORESCO Corporation's Equity Buyback Plan announced on February 21, 2024.	CI

Data adjusted to current consolidation scope

Fiscal Period: February	2021	2022	2023	2024	2025	2026
Market Cap ¹	10,594	10,440	10,602	12,741	10,931	20,006
Change	-	-1.46%	1.56%	20.17%	-14.2%	83.02%
Enterprise Value (EV) ¹	9,849	7,407	9,199	13,210	10,540	17,652
Change	-	-24.8%	24.2%	43.6%	-20.21%	67.47%
P/E	20.9x	5.77x	17.3x	9.93x	10.8x	13.1x
PBR	0.67x	0.58x	0.57x	0.63x	0.5x	0.85x
PEG	-	0x	-0.3x	0x	-0.5x	0.3x
Capitalization / Revenue	0.43x	0.38x	0.35x	0.4x	0.32x	0.57x
EV / Revenue	0.4x	0.27x	0.3x	0.41x	0.31x	0.51x
EV / EBITDA	4.54x	2.8x	5.23x	5.63x	3.92x	4.92x
EV / EBIT	11.7x	5.17x	17.6x	11.4x	7.58x	7.46x
EV / FCF	5.25x	8.85x	-7.78x	-6.57x	11.2x	8.56x
FCF Yield	19%	11.3%	-12.9%	-15.2%	8.96%	11.7%
Dividend per Share ²	40	40	40	40	45	55
Rate of return	3.54%	3.59%	3.48%	2.9%	3.78%	2.52%
EPS ²	54.11	192.8	66.24	139	110.5	166.2
Distribution rate	73.9%	20.7%	60.4%	28.8%	40.7%	33.1%
Net sales ¹	24,479	27,300	30,333	31,886	34,374	34,871
EBITDA ¹	2,171	2,644	1,759	2,346	2,686	3,590
EBIT ¹	843	1,434	523	1,158	1,391	2,367
Net income ¹	518	1,808	615	1,283	1,013	1,525
Net Debt ¹	-745	-3,033	-1,403	469	-391	-2,354
Reference price ²	1,130.00	1,113.00	1,149.00	1,380.00	1,192.00	2,180.00
Nbr of stocks (in thousands)	9,375	9,380	9,228	9,233	9,171	9,177
Announcement Date	28/05/21	27/05/22	30/05/23	30/05/24	29/05/25	26/05/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MORESCO CORPORATION	-	-	-	-	130M
ORLEN SPÓLKA AKCYJNA	6.44x	0.64x	3.66x	5.33%	48.14B
TÜRKIYE PETROL RAFINERILERI	10.29x	0.51x	5.2x	12.7%	16.31B
IDEMITSU KOSAN CO.,LTD.	8.41x	0.3x	6.53x	2.67%	10.43B
MOTOR OIL HELLAS CORINTH REFINERIES S.A.	6.53x	0.56x	5.26x	4.12%	7.59B
HELLENIQ ENERGY HOLDINGS S.A.	6.13x	0.49x	3.74x	4.55%	5.49B
CALUMET, INC.	-18.31x	1.26x	9.36x	-.--%	4.31B
DELEK US HOLDINGS, INC.	9.34x	0.45x	3.74x	1.41%	4.38B
PAR PACIFIC HOLDINGS, INC.	4.4x	0.44x	3.23x	-.--%	3.96B
Average	4.15x	0.58x	5.09x	3.85%	11.19B
Weighted average by Cap.	6.25x	0.58x	4.56x	5.51%