Valuation Mizuno Corporation

Equities

Market Closed - Japan Exchange Other stock markets 01:30:00 2026-01-16 am EST			5-day change	1st Jan Change
3,420.00 ^JPY	-1.01%		-0.29%	+10.50%

Jan. 07	Japan Stocks Slip as China Export Ban Fuels Tensions	MT
Jan. 06	Mizuno to Make Baseballs in Cambodia Ahead of Global Tournament	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	55,538	53,892	79,299	162,638	198,909	265,292	-	-
Change	-	-2.96%	47.14%	105.1%	22.3%	33.37%	-	-
Enterprise Value (EV) ¹	50,334	40,090	79,290	143,339	180,002	241,234	235,889	229,969
Change	-	-20.35%	97.78%	80.78%	25.58%	34.02%	-2.22%	-2.51%
P/E ratio	14.8x	6.99x	8.01x	11.4x	13x	15.9x	14.9x	13.9x
PBR	0.54x	0.48x	0.64x	1.15x	1.27x	1.58x	1.5x	1.43x
PEG	-	0x	0.3x	0.3x	2.01x	1.72x	2.11x	2.02x
Capitalization / Revenue	0.37x	0.31x	0.37x	0.71x	0.83x	1.03x	0.99x	0.93x
EV / Revenue	0.33x	0.23x	0.37x	0.62x	0.75x	0.94x	0.88x	0.81x
EV / EBITDA	7.49x	3.15x	5.07x	6.98x	7.55x	9.13x	8.35x	7.65x
EV / EBIT	13.2x	4.06x	6.13x	8.3x	8.66x	10.9x	9.88x	8.96x
EV / FCF	7.93x	4.06x	-6.38x	7.5x	51.5x	23.8x	16.1x	14.8x
FCF Yield	12.6%	24.6%	-15.7%	13.3%	1.94%	4.2%	6.2%	6.77%
Dividend per Share ²	16.67	20	23.33	40	50	50	55.33	60.33
Rate of return	2.3%	2.84%	2.25%	1.89%	1.93%	1.45%	1.6%	1.75%
EPS ²	48.98	100.7	129.2	186.6	198.7	217	232.4	248.3
Distribution rate	34%	19.9%	18.1%	21.4%	25.2%	23%	23.8%	24.3%
Net sales ¹	150,419	172,744	212,044	229,711	240,335	256,525	269,286	283,940
EBITDA ¹	6,721	12,736	15,651	20,540	23,848	26,419	28,244	30,063
EBIT ¹	3,806	9,874	12,945	17,279	20,777	22,093	23,884	25,670
Net income ¹	3,748	7,717	9,910	14,311	15,243	16,654	17,833	19,057
Net Debt ¹	-5,204	-13,802	-9	-19,299	-18,907	-24,058	-29,403	-35,323
Reference price ²	724.67	703.67	1,035.00	2,120.00	2,592.00	3,455.00	3,455.00	3,455.00
Nbr of stocks (in thousands)	76,639	76,587	76,617	76,716	76,740	76,785	-	-
Announcement Date	5/12/21	5/12/22	5/12/23	5/10/24	5/13/25	-	-	-

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.($)
MIZUNO CORPORATION	15.92x	0.94x	9.13x	1.45%	1.67B
FLUIDRA, S.A.	25.73x	2.67x	11.79x	2.47%	5.52B
ACUSHNET HOLDINGS CORP.	27.39x	2.42x	14.9x	0.96%	5.46B
TECHNOGYM S.P.A.	32.22x	3.26x	15.78x	2.11%	3.98B
PELOTON INTERACTIVE, INC.	45.94x	1.18x	6.35x	-.--%	2.8B
TOPGOLF CALLAWAY BRANDS CORP.	-33.72x	1.2x	9.43x	-.--%	2.7B
YONEX CO., LTD.	23.37x	1.62x	12.96x	0.72%	1.81B
JOHNSON HEALTH TECH .CO., LTD.	16.13x	1.06x	8.78x	1.92%	1.5B
Average	19.12x	1.79x	11.14x	1.2%	3.18B
Weighted average by Cap.	21.64x	2.11x	11.96x	1.33%