Valuation Cube System Inc.

Stocks

Delayed Japan Exchange 10:30:00 02/11/2026 +04			5-day change	1st Jan Change
1,015.00 ^JPY	-0.88%		-2.22%	-8.81%

09-30	Komatsu Business Support Co., Ltd. completed the acquisition of CUBE SHENYA SYSTEM SHANGHAI CO., LTD from Cube System Inc..	CI
08-05	Komatsu Business Support Co., Ltd. agreed to acquire CUBE SHENYA SYSTEM SHANGHAI CO., LTD from Cube System Inc..	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	15,982	12,582	17,314	16,753	15,026	15,420
Change	-	-21.28%	37.61%	-3.24%	-10.31%	2.62%
Enterprise Value (EV) ¹	11,795	7,764	10,706	10,148	9,023	8,705
Change	-	-34.18%	37.9%	-5.21%	-11.08%	-3.53%
P/E	18.9x	13.4x	16.2x	15.7x	11.9x	9.83x
PBR	2.47x	1.76x	1.8x	1.65x	1.38x	1.35x
PEG	-	1.1x	21.31x	154.26x	0.6x	0.4x
Capitalization / Revenue	1.08x	0.78x	1.06x	0.93x	0.82x	0.83x
EV / Revenue	0.8x	0.48x	0.66x	0.56x	0.49x	0.47x
EV / EBITDA	9.57x	5.25x	7.12x	6.43x	6.27x	5.09x
EV / EBIT	10x	5.48x	7.37x	6.61x	6.53x	5.58x
EV / FCF	12.1x	9.43x	12.9x	11x	23.8x	11.5x
FCF Yield	8.26%	10.6%	7.72%	9.13%	4.2%	8.72%
Dividend per Share ²	20	23	26	35	40	46
Rate of return	1.7%	2.47%	2.28%	3.17%	4.01%	4.53%
EPS ²	62.11	69.78	70.31	70.38	83.79	103.4
Distribution rate	32.2%	33%	37%	49.7%	47.7%	44.5%
Net sales ¹	14,788	16,099	16,325	18,021	18,351	18,498
EBITDA ¹	1,233	1,478	1,503	1,579	1,439	1,710
EBIT ¹	1,174	1,418	1,452	1,536	1,382	1,559
Net income ¹	844	944	989	1,067	1,261	1,564
Net Debt ¹	-4,187	-4,818	-6,608	-6,605	-6,003	-6,715
Reference price ²	1,176.00	932.00	1,142.00	1,105.00	998.00	1,016.00
Nbr of stocks (in thousands)	13,590	13,500	15,161	15,161	15,056	15,177
Announcement Date	23/06/21	24/06/22	23/06/23	21/06/24	26/06/25	18/06/26

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.($)
CUBE SYSTEM INC.	-	-	-	-	98.68M
IBM	25.79x	4.14x	14.42x	2.62%	244B
SALESFORCE, INC.	21.93x	4.63x	11.36x	0.76%	189B
ACCENTURE PLC	17.63x	2x	10.31x	2.68%	153B
SNOWFLAKE INC.	-121.61x	16.7x	91.84x	-.--%	108B
CLOUDFLARE, INC.	-484.24x	34.35x	141.12x	-.--%	99.95B
TATA CONSULTANCY SERVICES LTD.	16.32x	2.94x	11.35x	4.93%	95.36B
RELX PLC	23.17x	6x	14.73x	2.43%	69.73B
INFOSYS LIMITED	15.55x	2.26x	9.62x	4.96%	50.55B
NEC CORPORATION	20.45x	1.56x	9.85x	0.9%	40.87B
Average	-51.67x	8.29x	34.95x	2.14%	104.93B
Weighted average by Cap.	-41.57x	7.91x	32.63x	2.02%