Company Valuation: Enplas Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 23,936 43,098 64,890 38,212 104,756 120,122 - -
Change - 80.06% 50.56% -41.11% 174.15% 14.67% - -
Enterprise Value (EV) 9,851 23,676 41,827 15,600 82,200 120,122 120,122 120,122
Change - 140.35% 76.66% -62.7% 426.93% 46.13% 0% 0%
P/E 9.46x 9.32x 18.8x 9.69x 19.8x 22.7x 18.7x 16.5x
PBR 0.58x 0.93x 1.25x 0.69x 1.69x 1.8x 1.66x 1.53x
PEG - 0.1x -0.7x 0.7x 0.6x -102.66x 0.9x 1.2x
Capitalization / Revenue 0.73x 1.02x 1.72x 1x 2.46x 2.42x 2.19x 2.07x
EV / Revenue 0x 0x 0x 0x 0x 2.42x 2.19x 2.07x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 17x 13.9x 12x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 47.5 60 60 70 90 100 122.5 120
Rate of return 1.75% 1.23% 0.82% 1.62% 0.77% 0.75% 0.92% 0.9%
EPS 2 287.1 523.9 390.1 446.5 587.9 586.6 712.4 808.3
Distribution rate 16.5% 11.5% 15.4% 15.7% 15.3% 17% 17.2% 14.8%
Net sales 1 32,894 42,240 37,805 38,069 42,540 49,700 54,933 58,000
EBITDA 5,965 11,063 7,030 7,704 8,554 - - -
EBIT 1 3,600 8,820 4,645 5,287 6,164 7,067 8,667 10,000
Net income 1 2,528 4,621 3,443 3,943 5,233 5,408 6,575 7,300
Net Debt -14,085 -19,422 -23,063 -22,612 -22,556 - - -
Reference price 2 2,715.00 4,885.00 7,350.00 4,325.00 11,660.00 13,300.00 13,300.00 13,300.00
Nbr of stocks (in thousands) 8,816 8,823 8,829 8,835 8,984 9,032 - -
Announcement Date 28/4/22 28/4/23 30/4/24 30/4/25 30/4/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.91x - - 0.73% 745M
20.68x11.61x17.22x0.39% 4,719B
24.63x11.67x15.82x1.03% 1,984B
39.73x16.4x24.15x0.73% 1,715B
7.57x4.39x5.29x0.23% 1,122B
13.41x8.17x9.89x0.05% 1,102B
96.39x16.81x62.99x-.--% 844B
-335.86x10.51x31.3x-.--% 605B
260.28x55.69x117.9x-.--% 337B
8.63x4.48x5.49x1.15% 282B
Average 16.04x 15.53x 32.23x 0.43% 1,271B
Weighted average by Cap. 16.22x 12.63x 22.37x 0.45%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 6961 Stock
  4. Valuation Enplas Corporation