Valuation Mitani Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-16 am EDT			5-day change	1st Jan Change
3,120.00 ^JPY	+2.13%		-0.64%	+35.71%

Aug. 14	Mitani Corporation's Equity Buyback announced on August 13, 2026, has closed with 350,000 shares, representing 0.42% for ¥1,057 million.	CI
Aug. 14	Tranche Update on Mitani Corporation's Equity Buyback Plan announced on August 13, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	168,082	170,981	122,978	166,794	165,153	192,422
Change	-	1.72%	-28.07%	35.63%	-0.98%	16.51%
Enterprise Value (EV) ¹	84,337	89,523	31,269	53,557	44,994	60,666
Change	-	6.15%	-65.07%	71.28%	-15.99%	34.83%
P/E	13.4x	13.4x	8.13x	9.26x	8.88x	8.21x
PBR	1.22x	1.23x	0.81x	1.03x	0.99x	1.03x
PEG	-	1.55x	0.4x	0.4x	0.96x	0.3x
Capitalization / Revenue	0.42x	0.57x	0.38x	0.51x	0.49x	0.57x
EV / Revenue	0.21x	0.3x	0.1x	0.16x	0.13x	0.18x
EV / EBITDA	3.34x	3.45x	1.16x	1.7x	1.22x	1.59x
EV / EBIT	4.19x	4.33x	1.44x	2.07x	1.43x	1.87x
EV / FCF	8.91x	10.8x	2x	2.43x	2.47x	3.57x
FCF Yield	11.2%	9.3%	49.9%	41.1%	40.4%	28%
Dividend per Share ²	31.25	34	40	55	66	97
Rate of return	1.81%	1.83%	2.97%	2.92%	3.34%	4.22%
EPS ²	128.3	139.4	165.5	203.5	222.4	280.3
Distribution rate	24.4%	24.4%	24.2%	27%	29.7%	34.6%
Net sales ¹	396,973	299,350	320,281	324,771	339,005	339,031
EBITDA ¹	25,245	25,966	27,017	31,570	36,971	38,049
EBIT ¹	20,132	20,657	21,675	25,829	31,509	32,389
Net income ¹	12,451	13,076	14,864	18,167	19,022	23,453
Net Debt ¹	-83,745	-81,458	-91,709	-113,237	-120,159	-131,756
Reference price ²	1,725.00	1,861.00	1,346.00	1,885.00	1,974.00	2,301.00
Nbr of stocks (in thousands)	97,439	91,876	91,366	88,485	83,664	83,626
Announcement Date	6/30/21	6/30/22	6/30/23	6/28/24	6/30/25	6/24/26

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.($)
MITANI CORPORATION	-	-	-	-	1.62B
HOLCIM LTD	17.62x	2.42x	9.61x	2.93%	42.69B
MARTIN MARIETTA MATERIALS, INC.	27.3x	5.93x	17.88x	0.7%	34.89B
ULTRATECH CEMENT LIMITED	32.57x	3.37x	17.34x	1.03%	33.74B
VULCAN MATERIALS COMPANY	28.98x	4.46x	15.09x	0.83%	32.71B
HEIDELBERG MATERIALS AG	11.24x	1.36x	6.35x	2.73%	27.91B
CHINA JUSHI CO., LTD.	17.45x	5.5x	11.5x	2.56%	20.35B
GRASIM INDUSTRIES LIMITED	66.57x	4.13x	63.98x	0.35%	20.67B
AMRIZE AG	15.19x	1.92x	7.77x	1.44%	20.33B
JAMES HARDIE INDUSTRIES PLC	24.37x	3.23x	11.22x	-.--%	14.28B
Average	26.81x	3.59x	17.86x	1.4%	24.92B
Weighted average by Cap.	26.06x	3.60x	16.82x	1.52%