|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,192.00 JPY | -3.42% |
|
-1.75% | +0.69% |
| Dec. 02 | Jefferies Adjusts Mercari's Price Target to 3,400 Yen from 3,000 Yen, Keeps at Buy | MT |
| Nov. 10 | Optimism Around US Government Shutdown End, China Inflation Views Lift Asian Stock Markets | MT |
Company Valuation: Mercari, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 930,762 | 313,186 | 543,455 | 327,190 | 439,588 | 525,728 | - | - |
| Change | - | -66.35% | 73.52% | -39.79% | 34.35% | 19.6% | - | - |
| Enterprise Value (EV) 1 | 830,447 | 183,131 | 454,714 | 328,500 | 491,935 | 616,447 | 614,917 | 572,783 |
| Change | - | -77.95% | 148.3% | -27.76% | 49.75% | 25.31% | -0.25% | -6.85% |
| P/E ratio | 162x | -41.2x | 41.5x | 24.2x | 16.8x | 21.3x | 18.7x | 17x |
| PBR | 23.8x | 8.53x | 10.2x | 4.56x | 4.43x | 4.21x | 3.47x | 2.88x |
| PEG | - | 0x | -0x | 13.34x | 0.2x | -3.6x | 1.3x | 1.6x |
| Capitalization / Revenue | 8.77x | 2.13x | 3.16x | 1.75x | 2.28x | 2.51x | 2.33x | 2.21x |
| EV / Revenue | 7.83x | 1.25x | 2.64x | 1.75x | 2.55x | 2.95x | 2.73x | 2.41x |
| EV / EBITDA | 138x | -63.2x | 25.3x | 16.8x | 16.6x | 16.7x | 14.4x | 12.5x |
| EV / EBIT | 160x | -49.3x | 26.7x | 17.4x | 17.8x | 17.6x | 15.3x | 13x |
| EV / FCF | 80.8x | -6.81x | -12.1x | -7.43x | -11.4x | -36.8x | -162x | 1,041x |
| FCF Yield | 1.24% | -14.7% | -8.25% | -13.5% | -8.8% | -2.72% | -0.62% | 0.1% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 36.43 | -47.34 | 81.01 | 82.48 | 159 | 149.6 | 170.5 | 188.3 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 106,115 | 147,049 | 172,064 | 187,407 | 192,633 | 209,214 | 225,446 | 237,466 |
| EBITDA 1 | 6,029 | -2,897 | 17,956 | 19,528 | 29,671 | 36,805 | 42,608 | 45,738 |
| EBIT 1 | 5,184 | -3,715 | 17,023 | 18,869 | 27,574 | 35,110 | 40,312 | 44,118 |
| Net income 1 | 5,720 | -7,569 | 13,070 | 13,461 | 26,114 | 24,618 | 28,051 | 30,996 |
| Net Debt 1 | -100,315 | -130,055 | -88,741 | 1,310 | 52,347 | 90,719 | 89,190 | 47,055 |
| Reference price 2 | 5,900.00 | 1,950.00 | 3,359.00 | 1,997.50 | 2,674.00 | 3,192.00 | 3,192.00 | 3,192.00 |
| Nbr of stocks (in thousands) | 157,756 | 160,608 | 161,791 | 163,800 | 164,393 | 164,702 | - | - |
| Announcement Date | 8/12/21 | 8/8/22 | 8/10/23 | 8/13/24 | 8/5/25 | - | - | - |
1JPY in Million2JPY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.33x | 2.95x | 16.75x | -.--% | 3.33B | |
| 24.1x | 2.3x | 16.41x | 0.63% | 370B | |
| 192.3x | 17.12x | 100.9x | -.--% | 203B | |
| 10.49x | 1.63x | 6.88x | -.--% | 152B | |
| 51.84x | 3.53x | 25.09x | -.--% | 105B | |
| -23.62x | 1.19x | -36.85x | -.--% | 78.31B | |
| 22.36x | 4.16x | 13.42x | 1.23% | 42.05B | |
| 24.76x | 7.15x | 16.91x | - | 39.73B | |
| 8.45x | 0.3x | 3.22x | 2.88% | 8.24B | |
| 107.83x | 6.05x | 29.71x | -.--% | 6.36B | |
| Average | 43.98x | 4.64x | 19.24x | 0.53% | 100.74B | |
| Weighted average by Cap. | 55.45x | 5.50x | 28.63x | 0.32% |
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
- Equities
- 4385 Stock
- Valuation Mercari, Inc.
Select your edition
All financial news and data tailored to specific country editions
