Valuation Amuse Inc.

Stocks

Delayed Japan Exchange 05:38:33 02/09/2026 +04			5-day change	1st Jan Change
1,897.00 ^JPY	-0.11%		-2.16%	-1.30%

08-13	Amuse Inc. Provides Dividend Guidance for the Second Quarter-End and Full Fiscal Year Ending March 31, 2027	CI
08-13	Amuse Inc. Provides Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	44,342	34,091	29,456	25,351	26,895	32,805
Change	-	-23.12%	-13.6%	-13.93%	6.09%	21.97%
Enterprise Value (EV) ¹	16,804	6,751	-3,008	-4,755	-1,172	1,414
Change	-	-59.83%	-144.56%	-58.06%	75.35%	220.64%
P/E	26.6x	21.8x	17.7x	64.8x	16.3x	12.2x
PBR	1.29x	0.97x	0.86x	0.76x	0.78x	0.91x
PEG	-	-3.49x	1.5x	-0.8x	0x	0.2x
Capitalization / Revenue	1.11x	0.88x	0.56x	0.46x	0.39x	0.47x
EV / Revenue	0.42x	0.17x	-0.06x	-0.09x	-0.02x	0.02x
EV / EBITDA	4.02x	2.08x	-0.84x	-2.41x	-0.34x	0.21x
EV / EBIT	4.7x	2.34x	-0.95x	-3.47x	-0.42x	0.23x
EV / FCF	-8.79x	17.5x	-0.39x	4.11x	1.06x	0.27x
FCF Yield	-11.4%	5.72%	-259%	24.3%	94.8%	375%
Dividend per Share ²	35	40	40	40	40	40
Rate of return	1.37%	2.04%	2.25%	2.62%	2.47%	1.98%
EPS ²	95.71	89.74	100.6	23.57	99.26	166
Distribution rate	36.6%	44.6%	39.8%	170%	40.3%	24.1%
Net sales ¹	39,839	38,744	52,497	54,813	68,186	69,655
EBITDA ¹	4,183	3,247	3,597	1,969	3,464	6,860
EBIT ¹	3,575	2,880	3,153	1,369	2,799	6,124
Net income ¹	1,665	1,564	1,692	391	1,648	2,695
Net Debt ¹	-27,538	-27,340	-32,464	-30,106	-28,067	-31,391
Reference price ²	2,547.00	1,956.00	1,778.00	1,527.00	1,620.00	2,024.00
Nbr of stocks (in thousands)	17,409	17,429	16,567	16,602	16,602	16,208
Announcement Date	29/06/21	27/06/22	26/06/23	24/06/24	30/06/25	19/06/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AMUSE INC.	-	-	-	-	195M
WARNER MUSIC GROUP CORP.	19.72x	2.54x	10.75x	2.74%	14.76B
TKO GROUP HOLDINGS, INC.	39.24x	3x	7.6x	1.71%	13.35B
BOLLORÉ SE	34.01x	1.98x	16.63x	2.28%	12.53B
SEGA SAMMY HOLDINGS INC.	17.34x	1.18x	9.49x	1.81%	3.94B
TOEI ANIMATION CO.,LTD.	26.88x	5.06x	15.8x	1.57%	3.9B
IMAX CORPORATION	39.28x	6.38x	14.44x	-.--%	2.81B
TOEI COMPANY, LTD.	22.32x	1.25x	6.11x	0.33%	2.35B
Average	28.40x	3.05x	11.54x	1.49%	6.73B
Weighted average by Cap.	29.40x	2.75x	11.60x	1.97%