|
Market Closed -
Japan Exchange
14:30:00 08/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 9,451.00 JPY | -2.77% |
|
-2.64% | -20.58% |
| 08-21 | Fifth floating oil output facility for Exxon group arrives in Guyana's waters | RE |
| 08-07 | MODEC, Inc. Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
Company Valuation: MODEC, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 77,612 | 76,776 | 158,336 | 228,487 | 813,254 | 645,922 | - | - |
| Change | - | -1.08% | 106.23% | 44.31% | 255.93% | -20.58% | - | - |
| Enterprise Value (EV) 1 | 33,538 | 63,604 | 91,253 | 115,491 | 671,333 | 747,239 | 747,239 | 747,239 |
| Change | - | 89.65% | 43.47% | 26.56% | 481.29% | 11.31% | 0% | 0% |
| P/E | -1.85x | 15.5x | 10.6x | 6.55x | 14.4x | 10.4x | 9.77x | 9.87x |
| PBR | 1.27x | 0.71x | 1.12x | 1.22x | 3.58x | 2.36x | 2.15x | 1.87x |
| PEG | - | -0x | 0x | 0x | 0.2x | 1.05x | 1.5x | -10.45x |
| Capitalization / Revenue | 0.17x | 0.21x | 0.31x | 0.35x | 1.13x | 0.87x | 0.85x | 0.88x |
| EV / Revenue | 0.07x | 0.17x | 0.18x | 0.17x | 0.94x | 1x | 0.99x | 1.02x |
| EV / EBITDA | -1.05x | 4.16x | 2.58x | 2.06x | 9.21x | 9.18x | 7.91x | 8.61x |
| EV / EBIT | -0.92x | -5.65x | 3.33x | 2.26x | 14.1x | 9.37x | 8.6x | 8.85x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 15 | - | 20 | 80 | 140 | 220 | 237.8 | 240 |
| Rate of return | 1.09% | - | 0.86% | 2.39% | 1.18% | 2.33% | 2.52% | 2.54% |
| EPS 2 | -742.8 | 88 | 219.4 | 510.3 | 826.2 | 907.8 | 967.1 | 957.9 |
| Distribution rate | -2.02% | - | 9.12% | 15.7% | 16.9% | 24.2% | 24.6% | 25.1% |
| Net sales 1 | 448,510 | 363,593 | 507,031 | 662,088 | 717,100 | 744,199 | 756,471 | 730,671 |
| EBITDA 1 | -31,904 | 15,278 | 35,365 | 55,982 | 72,886 | 81,398 | 94,469 | 86,804 |
| EBIT 1 | -36,521 | -11,260 | 27,364 | 51,066 | 47,675 | 79,722 | 86,870 | 84,388 |
| Net income 1 | -41,860 | 4,960 | 13,691 | 34,857 | 56,456 | 62,056 | 66,084 | 65,468 |
| Net Debt 1 | -44,074 | -13,172 | -67,083 | -112,996 | -141,921 | 101,318 | 101,318 | 101,318 |
| Reference price 2 | 1,377.00 | 1,362.00 | 2,318.00 | 3,345.00 | 11,900.00 | 9,451.00 | 9,451.00 | 9,451.00 |
| Nbr of stocks (in thousands) | 56,363 | 56,370 | 68,307 | 68,307 | 68,341 | 68,344 | - | - |
| Announcement Date | 10/2/22 | 14/2/23 | 14/2/24 | 13/2/25 | 13/2/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.71x | 1.03x | 9.41x | 2.26% | 4.31B | |
| 23.39x | 2.51x | 11.46x | 2.04% | 85.35B | |
| 21.1x | 2.64x | 14.56x | 1.45% | 63.03B | |
| 26.05x | 2.85x | 14.06x | 0.25% | 31.31B | |
| 15.49x | 1.59x | 8.71x | 1.85% | 30.88B | |
| 27.3x | 0.51x | 4.41x | 3.82% | 9.77B | |
| 23.93x | 0.89x | 7.81x | 1.81% | 7.63B | |
| 17.96x | 1.52x | 7.15x | 1.15% | 6.87B | |
| 7.13x | 1.5x | 5.92x | 2.96% | 7.02B | |
| 31.29x | 5.99x | 10.79x | 3.2% | 6.33B | |
| Average | 20.43x | 2.10x | 9.43x | 2.08% | 25.25B | |
| Weighted average by Cap. | 21.73x | 2.35x | 11.51x | 1.74% |
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
- Stock Market
- Stocks
- 6269 Stock
- Valuation MODEC, Inc.
Select your edition
All financial news and data tailored to specific country editions
