Nagase Brothers Inc
TSE:9733
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (8.6), the stock would be worth ¥2 391.23 (2% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 8.4 | ¥2 345 |
0%
|
| 3-Year Average | 8.6 | ¥2 391.23 |
+2%
|
| 5-Year Average | 8.3 | ¥2 297.13 |
-2%
|
| Industry Average | 6.7 | ¥1 861.97 |
-21%
|
| Country Average | 8.7 | ¥2 410.05 |
+3%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
¥92.4B
|
/ |
Jan 2026
¥9.5B
|
= |
|
|
¥92.4B
|
/ |
Mar 2026
¥9.8B
|
= |
|
|
¥92.4B
|
/ |
Mar 2027
¥11B
|
= |
|
|
¥92.4B
|
/ |
Mar 2028
¥11.8B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
|
Nagase Brothers Inc
TSE:9733
|
71.4B JPY | 8.4 | 19.9 | |
| ZA |
A
|
Advtech Ltd
JSE:ADH
|
23.5B ZAR | 10.2 | 18.2 | |
| ZA |
S
|
Stadio Holdings Ltd
JSE:SDO
|
10B ZAR | 16.7 | 30.6 | |
| CN |
|
New Oriental Education & Technology Group Inc
NYSE:EDU
|
8.2B USD | 6.7 | 21.5 | |
| ZA |
C
|
Curro Holdings Ltd
JSE:COH
|
8.1B ZAR | 12.3 | 402.5 | |
| CN |
|
TAL Education Group
NYSE:TAL
|
6.6B USD | 15.9 | 23.7 | |
| US |
|
Graham Holdings Co
NYSE:GHC
|
4.9B USD | 11.5 | 17 | |
| US |
|
Duolingo Inc
NASDAQ:DUOL
|
4.7B USD | 22.7 | 11.3 | |
| US |
|
Laureate Education Inc
NASDAQ:LAUR
|
4.5B USD | 8.4 | 15.9 | |
| US |
|
Grand Canyon Education Inc
NASDAQ:LOPE
|
4.5B USD | 11.9 | 20.8 | |
| US |
|
Bright Horizons Family Solutions Inc
NYSE:BFAM
|
4.5B USD | 12.9 | 23.5 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 6.7 |
| Median | 8.7 |
| 70th Percentile | 12.2 |
| Max | 214 699 781.2 |
Other Multiples
Nagase Brothers Inc
Glance View
Nagase Brothers, Inc. engages in the education related business. The company is headquartered in Musashino-Shi, Tokyo-To. The firm operates in four business segments. The High School Students segment is engaged in the provision of educational services to high school students through Toshin High School, Waseda Juku and others. The Elementary and Middle School Students segment is engaged in the provision of educational services to elementary and middle school students through Yotsuyaotsuka, Toshin Ikueisha and others. The Swimming School segment is engaged in the operation of swimming schools and fitness clubs. The Business School segment is engaged in the provision of educational services to college students and working people through Toshin Business School. The firm is also engaged in the publishing business, the children English school business and the overseas business.
