Company Valuation: TAUNS Laboratories,Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2024 2025 2026 2027 2028
Market Cap 1 41,000 55,086 54,738 - -
Change - 34.36% -0.63% - -
Enterprise Value (EV) 1 41,114 60,244 62,732 63,493 62,518
Change - 46.53% 4.13% 1.21% -1.54%
P/E 7.1x 8.67x 10.3x 15.2x 13.6x
PBR 3x 3.15x 2.78x 2.7x 2.57x
PEG - 1.16x -0.5x -0.5x 1.1x
Capitalization / Revenue 2.22x 2.96x 3.71x 2.84x 2.62x
EV / Revenue 2.23x 3.23x 4.25x 3.3x 2.99x
EV / EBITDA 4.72x 6.71x 12.4x 9.72x 8.82x
EV / EBIT 5.12x 7.29x 16.3x 13.1x 11.6x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 21.75 28 35.28 28 28
Rate of return 5.3% 5.2% 6.88% 5.46% 5.46%
EPS 2 57.74 62.07 49.72 33.75 37.75
Distribution rate 37.7% 45.1% 71% 83% 74.2%
Net sales 1 18,435 18,628 14,756 19,252 20,884
EBITDA 1 8,706 8,980 5,325 6,531 7,085
EBIT 1 8,030 8,265 3,846 4,833 5,387
Net income 1 5,774 6,315 5,201 3,593 4,019
Net Debt 1 114.1 5,157 7,994 8,755 7,780
Reference price 2 410.00 538.00 513.00 513.00 513.00
Nbr of stocks (in thousands) 100,000 102,391 106,702 - -
Announcement Date 13/8/24 13/8/25 13/8/26 - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
10.1x4.17x12.18x7.03% 349M
-48.83x16.02x-116.95x-.--% 21.12B
17.24x1.91x8.08x1.48% 9.62B
-95.51x13.66x-129.79x-.--% 8.94B
184.63x6.28x36.1x-.--% 6.88B
21.25x4.22x11.65x - 6.54B
20.4x7.05x15.84x2.82% 5.64B
21.24x3.52x10.89x1.77% 4.22B
16.45x - - 3.73% 2.65B
Average 16.33x 7.10x -19.00x 2.1% 7.33B
Weighted average by Cap. -0.88x 9.57x -48.78x 0.84%

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

  1. Stock Market
  2. Stocks
  3. 197A Stock
  4. Valuation TAUNS Laboratories,Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!