Valuation BIPROGY Inc.

Stocks

Market Closed - Japan Exchange 10:30:00 23/10/2026 +04			5-day change	1st Jan Change
5,124.00 ^JPY	-0.85%		+1.22%	-5.36%

08-14	Shizen Connect Inc. announced that it has received ¥2.7 billion in funding from a group of investors	CI
08-05	BIPROGY Inc. Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	312,846	326,592	455,533	450,414	446,501	495,023	-	-
Change	-	4.39%	39.48%	-1.12%	-0.87%	10.87%	-	-
Enterprise Value (EV) ¹	305,327	320,951	434,814	428,212	475,106	513,357	487,176	465,818
Change	-	5.12%	35.48%	-1.52%	10.95%	8.05%	-5.1%	-4.38%
P/E	15.3x	16.2x	18x	16.8x	14.4x	15.5x	14x	12.7x
PBR	2.43x	2.33x	2.74x	2.66x	2.49x	2.46x	2.24x	2.01x
PEG	-	-11.09x	0.7x	1.96x	0.8x	4.85x	1.3x	1.29x
Capitalization / Revenue	0.99x	0.96x	1.23x	1.11x	1.03x	1.05x	1x	0.95x
EV / Revenue	0.96x	0.94x	1.17x	1.06x	1.1x	1.08x	0.99x	0.9x
EV / EBITDA	6.92x	6.99x	8.5x	7.51x	7.85x	7.83x	6.87x	6.09x
EV / EBIT	11.1x	10.8x	13.1x	11x	11.2x	10.9x	9.4x	8.21x
EV / FCF	16.5x	24.9x	13.1x	26.8x	-25.8x	18.1x	14.2x	12.2x
FCF Yield	6.05%	4.01%	7.62%	3.73%	-3.87%	5.52%	7.05%	8.17%
Dividend per Share ²	85	80	100	110	130	140.5	153	167.4
Rate of return	2.73%	2.46%	2.21%	2.4%	2.81%	2.74%	2.99%	3.27%
EPS ²	204	201.1	251.2	272.6	320.6	330.9	366.2	402.2
Distribution rate	41.7%	39.8%	39.8%	40.3%	40.5%	42.5%	41.8%	41.6%
Net sales ¹	317,600	339,898	370,142	404,010	433,686	473,376	493,864	519,281
EBITDA ¹	44,117	45,900	51,147	57,007	60,502	65,587	70,927	76,541
EBIT ¹	27,425	29,673	33,287	39,066	42,604	47,238	51,834	56,725
Net income ¹	20,490	20,203	25,246	26,965	31,209	31,969	35,263	38,566
Net Debt ¹	-7,519	-5,641	-20,719	-22,202	28,605	18,335	-7,847	-29,204
Reference price ²	3,115.00	3,250.00	4,531.00	4,583.00	4,620.00	5,124.00	5,124.00	5,124.00
Nbr of stocks (in thousands)	100,432	100,490	100,537	98,279	96,645	96,609	-	-
Announcement Date	06/05/22	28/04/23	30/04/24	30/04/25	30/04/26	-	-	-

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.($)
BIPROGY INC.	15.49x	1.08x	7.83x	2.74%	3.16B
IBM	25.36x	4.08x	14.19x	2.67%	240B
SALESFORCE, INC.	23.79x	4.98x	12.21x	0.7%	205B
ACCENTURE PLC	17.03x	1.93x	9.96x	2.78%	147B
CLOUDFLARE, INC.	-561.92x	39.94x	164.06x	-.--%	116B
SNOWFLAKE INC.	-128.1x	17.78x	97.77x	-.--%	115B
TATA CONSULTANCY SERVICES LTD.	16.5x	2.98x	11.48x	4.88%	96.43B
RELX PLC	23.56x	6.08x	14.93x	2.4%	70.72B
FUJITSU LIMITED	25.06x	2.08x	13.2x	1.24%	49.53B
INFOSYS LIMITED	15.19x	2.19x	9.33x	5.14%	49.23B
Average	-52.81x	8.31x	35.49x	2.25%	109.13B
Weighted average by Cap.	-56.01x	9.06x	37.49x	1.97%