Valuation Almedio Inc.

Stocks

Delayed Japan Exchange 10:30:00 27/10/2026 +04			5-day change	1st Jan Change
268.00 ^JPY	+5.93%		+7.63%	+69.62%

25/03/25	Tranche Update on Almedio Inc.'s Equity Buyback Plan announced on February 4, 2025.	CI
24/03/25	Almedio Inc's Equity Buyback announced on February 4, 2025, has closed with 659,300 shares, representing 3.19% for ¥0.66 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	2,542	2,752	7,233	21,707	5,830	6,091
Change	-	8.28%	162.81%	200.13%	-73.14%	4.47%
Enterprise Value (EV) ¹	1,340	1,970	6,560	18,178	2,275	2,505
Change	-	47.07%	232.96%	177.12%	-87.48%	10.08%
P/E	-18.8x	-68.4x	42.8x	8.54x	12.6x	-13x
PBR	1.01x	1.01x	2.14x	2.89x	0.71x	0.77x
PEG	-	1x	-0x	0x	-0.2x	0x
Capitalization / Revenue	0.95x	0.84x	1.46x	1.88x	1.01x	2.57x
EV / Revenue	0.5x	0.6x	1.33x	1.57x	0.39x	1.06x
EV / EBITDA	19.7x	13.5x	9.85x	5.19x	2.06x	-4.84x
EV / EBIT	-122x	26.3x	12.3x	5.4x	2.62x	-3.03x
EV / FCF	-14.9x	-2.88x	-10.6x	-475x	-29.5x	16.7x
FCF Yield	-6.73%	-34.7%	-9.48%	-0.21%	-3.39%	6%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-9.189	-2.601	9.12	123.4	23.05	-23.46
Distribution rate	-	-	-	-	-	-
Net sales ¹	2,681	3,266	4,940	11,557	5,800	2,372
EBITDA ¹	68	146	666	3,502	1,103	-518
EBIT ¹	-11	75	535	3,364	867	-826
Net income ¹	-135	-39	164	2,328	476	-470
Net Debt ¹	-1,202	-782	-673	-3,529	-3,555	-3,586
Reference price ²	173.00	178.00	390.00	1,054.00	291.00	304.00
Nbr of stocks (in thousands)	14,691	15,461	18,545	20,595	20,036	20,036
Announcement Date	28/06/21	24/06/22	28/06/23	27/06/24	30/06/25	23/06/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ALMEDIO INC.	-	-	-	-	32.17M
DELL TECHNOLOGIES INC.	19.1x	1.62x	12.81x	0.54%	297B
SANDISK CORPORATION	5.78x	3.04x	3.77x	-.--%	184B
SEAGATE TECHNOLOGY HOLDINGS PLC	18.44x	7.41x	13.51x	0.46%	146B
WESTERN DIGITAL CORPORATION	14.74x	6.08x	10.8x	0.18%	133B
HEWLETT PACKARD ENTERPRISE COMPANY	20.79x	1.97x	10.08x	0.97%	77.95B
NETAPP, INC.	28.62x	5.14x	15.57x	0.95%	43.62B
EVERPURE, INC.	134.71x	8.34x	36.76x	-.--%	43.76B
QUANTA COMPUTER INC.	12.01x	0.36x	10.29x	5.91%	38.08B
ASIA VITAL COMPONENTS CO., LTD.	30.26x	5.31x	18.12x	1.39%	37.88B
Average	31.60x	4.36x	14.63x	1.15%	100.19B
Weighted average by Cap.	21.72x	3.89x	12.04x	0.65%