Valuation MORESCO Corporation

Stocks

Delayed Japan Exchange Other stock markets 02:51:06 24/07/2026 BST			5-day change	1st Jan Change
2,076.00 ^JPY	-2.99%		-0.14%	+35.51%

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	-
Rate of return	3.54%	3.59%	3.48%	2.9%	3.78%	-
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%	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MORESCO CORPORATION	-	-	-	-	122M
ORLEN SPÓLKA AKCYJNA	9.57x	0.7x	5.01x	4.7%	46.49B
HF SINCLAIR CORPORATION	6.64x	0.52x	4.58x	2.24%	16.38B
TÜRKIYE PETROL RAFINERILERI	11.12x	0.41x	5.22x	9.31%	12.8B
IDEMITSU KOSAN CO.,LTD.	11.09x	0.28x	9.87x	3.04%	9.71B
MOTOR OIL HELLAS CORINTH REFINERIES S.A.	9.96x	0.48x	4.98x	3.88%	6.02B
ICAHN ENTERPRISES L.P.	19.4x	-	-	-	5.22B
HELLENIQ ENERGY HOLDINGS S.A.	7.36x	0.51x	4.46x	5.23%	4.35B
DELEK US HOLDINGS, INC.	10.57x	0.48x	4.45x	1.53%	4.06B
PAR PACIFIC HOLDINGS, INC.	5.35x	0.52x	3.98x	-.--%	3.98B
Average	10.12x	0.49x	5.32x	3.74%	10.91B
Weighted average by Cap.	9.73x	0.56x	5.34x	4.4%