3600.T
Fujix Ltd
Price:
1,610
JPY
Volume:
1,700
Japan | Textiles, Apparel & Luxury Goods
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
3600.T EV/EBITDA
29.6 %
Upside
As of 2025-07-06, the EV/EBITDA ratio of Fujix Ltd (3600.T) is -1.4. EV/EBITDA ratio is calculated by dividing the enterprise value by the TTM EBITDA. 3600.T's latest enterprise value is -172 mil JPY. 3600.T's TTM EBITDA according to its financial statements is 123 mil JPY. Dividing these 2 quantities gives us the above 3600.T EV/EBITDA ratio.
Note: valuation result may not be accurate due to the company's negative Enterprise Value.
| Range | Selected | |
| Trailing EV/EBITDA multiples | 5.3x - 6.3x | 5.6x |
| Forward EV/EBITDA multiples | 5.0x - 6.9x | 5.9x |
| Fair Price | 1,937.85 - 2,251.05 | 2,085.80 |
| Upside | 20.4% - 39.8% | 29.6% |
1,610.00 JPY
Stock Price
2,085.80 JPY
Fair Price
| (JPY in millions except Fair Price) | |||
| Trailing | Forward | ||
| Market Cap (JPY mil) | EV/EBITDA | EV/EBITDA | |
| Fujix Ltd | 2,367 | -1.4x | -2.8x |
| Omikenshi Co Ltd | 1,894 | 5.5x | 7.9x |
| Saibo Co Ltd | 6,827 | 7.1x | 5.2x |
| Toabo Corp | 3,576 | 12.2x | 9.4x |
| Sakai Ovex Co Ltd | 23,477 | 5.7x | 7.4x |
| Nippon Felt Co Ltd | 8,455 | 7.8x | 6.6x |
| Fuji Corp | 2,813 | 1x | 1x |
| Seiren Co Ltd | 153,173 | 4.9x | 4.7x |
| Sotoh Co Ltd | 9,598 | 13x | 7.4x |
| Tokai Senko KK | 3,133 | 2.4x | 2.9x |
| Industry median | 5.6x | 5.9x | |
| (*) EBITDA | 123 | 62 | |
| Enterprise value | 689 | 366 | |
| (-) Net debt | (2,539) | (2,539) | |
| Equity value | 3,228 | 2,904 | |
| (/) Outstanding shares | 1 | 1 | |
| Fair price | 2,196 | 1,976 | |