Company Valuation: AltPlus Holdings Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 8,824 7,136 5,185 4,313 2,190 2,915
Change - -19.13% -27.33% -16.83% -49.22% 33.1%
Enterprise Value (EV) 1 7,227 5,788 4,517 3,466 1,424 2,052
Change - -19.91% -21.95% -23.28% -58.91% 44.09%
P/E -63.2x -18.4x -6.65x -9.57x -4.59x -5.78x
PBR 4.24x 4.21x 5.59x 4.59x 2.83x 4.36x
PEG - -0x -0x 0.2x 0.88x 0.1x
Capitalization / Revenue 1.48x 0.98x 0.86x 0.98x 0.62x 1.01x
EV / Revenue 1.21x 0.79x 0.75x 0.79x 0.41x 0.71x
EV / EBITDA -26.3x -11.1x -5.69x -6.26x -3.16x -4.4x
EV / EBIT -24.7x -10.4x -5.63x -6.23x -3.14x -4.38x
EV / FCF -67.1x -60.4x -7.97x -10.9x -4.62x -4.86x
FCF Yield -1.49% -1.66% -12.5% -9.18% -21.6% -20.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -8.018 -22.3 -44.82 -23.2 -22 -12.81
Distribution rate - - - - - -
Net sales 1 5,949 7,291 6,004 4,387 3,516 2,897
EBITDA 1 -275 -523 -794 -554 -451 -466
EBIT 1 -292 -555 -802 -556 -453 -468
Net income 1 -139 -388 -780 -420 -452 -434
Net Debt 1 -1,597 -1,348 -668 -847 -766 -863
Reference price 2 507.00 410.00 298.00 222.00 101.00 74.00
Nbr of stocks (in thousands) 17,404 17,404 17,401 19,427 21,684 39,393
Announcement Date 21/12/20 24/12/21 23/12/22 22/12/23 26/12/24 25/12/25
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 15.42M
26.04x9.62x15.73x0.77% 3,809B
122.44x53.43x86.72x-.--% 449B
20.67x5.89x10.32x1.45% 416B
252.08x22.5x65.87x-.--% 325B
2647.5x44.38x142.94x-.--% 272B
26.28x5.27x16.62x1.44% 243B
86.75x8.42x22.54x-.--% 139B
57.81x15.57x41.01x-.--% 131B
489.24x20.98x82.9x-.--% 98.33B
Average 414.31x 20.67x 53.85x 0.41% 588.23B
Weighted average by Cap. 176.47x 15.14x 31.30x 0.66%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 3672 Stock
  4. Valuation AltPlus Holdings Inc.