Valuation Medical Net, Inc.

Stocks

Market Closed - Japan Exchange 04:30:00 18/09/26 pm AEST			5-day change	1st Jan Change
256.00 ^JPY	-0.39%		-4.12%	-14.09%

15/09	Medical Net, Inc. announced that it has received ¥99.9945 million in funding from Nihon Iryo Shien Co., Ltd	CI
28/08	Medical Net, Inc. announced that it expects to receive ¥99.9945 million in funding	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026
Market Cap ¹	5,558	4,108	3,555	3,329	2,852	2,450
Change	-	-26.09%	-13.47%	-6.36%	-14.31%	-14.09%
Enterprise Value (EV) ¹	5,072	3,748	2,826	2,830	2,647	1,915
Change	-	-26.11%	-24.61%	0.14%	-6.44%	-27.65%
P/E	42.2x	10.6x	30.4x	666x	-41.6x	17.8x
PBR	4.48x	2.41x	1.86x	1.75x	1.61x	1.23x
PEG	-	0x	-0.4x	-7x	0x	-0x
Capitalization / Revenue	1.67x	1.1x	0.79x	0.63x	0.47x	0.36x
EV / Revenue	1.52x	1x	0.63x	0.54x	0.44x	0.28x
EV / EBITDA	14.3x	7.83x	6.42x	8.04x	15.1x	7.12x
EV / EBIT	15.3x	8.33x	7.46x	9.46x	26.7x	9.98x
EV / FCF	15.4x	21.5x	7.6x	31.7x	-16.5x	33.8x
FCF Yield	6.49%	4.66%	13.2%	3.15%	-6.04%	2.96%
Dividend per Share ²	2.5	2.5	2.5	3	3	3
Rate of return	0.39%	0.54%	0.64%	0.82%	0.95%	1.13%
EPS ²	15.28	43.88	12.95	0.5528	-7.62	14.91
Distribution rate	16.4%	5.7%	19.3%	543%	-39.4%	20.1%
Net sales ¹	3,330	3,745	4,500	5,252	6,077	6,732
EBITDA ¹	355	479	440	352	175	269
EBIT ¹	331	450	379	299	99	192
Net income ¹	129	384	116	5	-68	137
Net Debt ¹	-486	-360	-729	-499	-205	-535
Reference price ²	645.00	466.00	393.00	368.00	317.00	265.00
Nbr of stocks (in thousands)	8,618	8,816	9,045	9,045	8,998	9,247
Announcement Date	31/8/21	31/8/22	31/8/23	30/8/24	27/8/25	26/8/26

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.($)
MEDICAL NET, INC.	-	-	-	-	15.25M
CVS HEALTH CORPORATION	13.13x	0.4x	8.38x	2.95%	115B
HCA HEALTHCARE, INC.	14.5x	1.82x	9.08x	0.72%	92.89B
FRESENIUS SE & CO. KGAA	14.08x	1.53x	9.22x	2.54%	29.82B
QUEST DIAGNOSTICS INCORPORATED	24.35x	2.69x	13.66x	1.33%	27.31B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	31.42x	5.67x	23.64x	2.22%	21.24B
TENET HEALTHCARE CORPORATION	7.95x	1.43x	6.47x	-.--%	21.09B
REDE D'OR SÃO LUIZ S.A.	17.07x	1.56x	7.87x	4.63%	15.7B
DAVITA INC.	12.56x	1.59x	7.71x	0.91%	11.68B
FRESENIUS MEDICAL CARE AG	13.44x	0.99x	5.53x	3.66%	11.87B
Average	16.50x	1.96x	10.17x	2.11%	34.71B
Weighted average by Cap.	15.44x	1.55x	9.73x	2%