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 38,212 104,756 118,870 - -
Change - 80.06% 50.56% -41.11% 174.15% 13.47% - -
Enterprise Value (EV) 9,851 23,676 41,827 15,600 82,200 118,870 118,870 118,870
Change - 140.35% 76.66% -62.7% 426.93% 44.61% 0% 0%
P/E 9.46x 9.32x 18.8x 9.69x 19.8x 22.4x 18.5x 16.3x
PBR 0.58x 0.93x 1.25x 0.69x 1.69x 1.79x 1.64x 1.51x
PEG - 0.1x -0.7x 0.7x 0.6x -101.3x 0.9x 1.2x
Capitalization / Revenue 0.73x 1.02x 1.72x 1x 2.46x 2.39x 2.16x 2.05x
EV / Revenue 0x 0x 0x 0x 0x 2.39x 2.16x 2.05x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 16.8x 13.7x 11.9x
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% 0.76% 0.93% 0.91%
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 13,150.00 13,150.00 13,150.00
Nbr of stocks (in thousands) 8,816 8,823 8,829 8,835 8,984 9,040 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
22.42x - - 0.76% 726M
21.88x12.32x18.28x0.37% 5,010B
22.11x10.78x14.65x1.15% 1,884B
42.17x17.37x25.57x0.68% 1,817B
12.67x7.68x9.29x0.06% 1,040B
5.44x3.11x3.74x0.32% 878B
97.19x16.85x62.33x-.--% 851B
-40.02x7.73x21.84x-.--% 466B
215.27x45.78x97.11x-.--% 278B
32.89x11.93x22.11x2.05% 255B
Average 43.20x 14.84x 30.55x 0.54% 1,248B
Weighted average by Cap. 30.30x 12.66x 21.99x 0.49%

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