Company Valuation: and factory,inc.

Data adjusted to current consolidation scope
Fiscal Period: August 2025
Market Cap 1 2,962
Change -
Enterprise Value (EV) 1 2,458
Change -
P/E -9.09x
PBR 3.33x
PEG -
Capitalization / Revenue 0.92x
EV / Revenue 0.77x
EV / EBITDA -10.7x
EV / EBIT -9.1x
EV / FCF -5.87x
FCF Yield -17%
Dividend per Share 2 -
Rate of return -
EPS 2 -28.95
Distribution rate -
Net sales 1 3,209
EBITDA 1 -230
EBIT 1 -270
Net income 1 -326
Net Debt 1 -504
Reference price 2 263.00
Nbr of stocks (in thousands) 11,262
Announcement Date 25/11/25
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 15.8M
26.03x9.62x15.72x0.76% 3,808B
122.42x54.13x88.14x-.--% 457B
20.78x5.92x10.37x1.45% 419B
251.41x22.44x65.69x-.--% 324B
2660.9x44.6x145.87x-.--% 273B
26.43x5.3x16.72x1.43% 243B
89.18x8.66x23.18x-.--% 142B
57.8x15.57x41x-.--% 131B
493.9x21.18x83.73x-.--% 99.27B
Average 416.54x 20.83x 54.49x 0.4% 589.57B
Weighted average by Cap. 177.67x 15.26x 31.66x 0.65%

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. 7035 Stock
  4. Valuation and factory,inc.