Valuation Ebrains, Inc.

Stocks

Market Closed - Japan Exchange 10:30:00 18/09/2026 +04			5-day change	1st Jan Change
4,070.00 ^JPY	+0.62%		+8.10%	+49.30%

12/05/23	Ebrains, Inc. Reports Earnings Results for the Full Year Ended March 31, 2023	CI
25/12/20	Certain Shares of Ebrains, Inc. are subject to a Lock-Up Agreement Ending on 25-DEC-2020.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	3,516	3,874	3,726	3,492	5,319	6,141	-	-
Change	-	10.17%	-3.82%	-6.28%	52.33%	15.46%	-	-
Enterprise Value (EV)	1,795	1,952	1,339	761.7	3,074	6,141	6,141	6,141
Change	-	8.73%	-31.4%	-43.1%	303.57%	99.78%	0%	0%
P/E	10.2x	9.09x	11.2x	11.1x	14.6x	-	-	-
PBR	0.93x	0.92x	0.83x	0.73x	1.04x	-	-	-
PEG	-	0.4x	-0.5x	-1.98x	0.9x	-	-	-
Capitalization / Revenue	0.9x	0.91x	0.93x	0.87x	1.33x	1.31x	1.14x	1.08x
EV / Revenue	0x	0x	0x	0x	0x	1.31x	1.14x	1.08x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.77x	6.82x	6.46x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	22	27	38	40	48	-	-	-
Rate of return	0.94%	1.05%	1.54%	1.73%	1.36%	-	-	-
EPS ²	228.9	282.4	220.1	207.7	241.5	-	-	-
Distribution rate	9.61%	9.56%	17.3%	19.3%	19.9%	-	-	-
Net sales ¹	3,922	4,258	3,987	4,025	3,993	4,700	5,400	5,700
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	537	656	486	464	530	700	900	950
Net income ¹	345	426	332	313	364	470	620	650
Net Debt	-1,721	-1,922	-2,387	-2,730	-2,245	-	-	-
Reference price ²	2,330.00	2,567.00	2,469.00	2,314.00	3,525.00	4,070.00	4,070.00	4,070.00
Nbr of stocks (in thousands)	1,509	1,509	1,509	1,509	1,509	1,509	-	-
Announcement Date	12/05/22	12/05/23	13/05/24	13/05/25	14/05/26	-	-	-

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.($)
EBRAINS, INC.	-	-	-	-	39.12M
DELL TECHNOLOGIES INC.	24.06x	2.02x	15.95x	0.43%	361B
SEAGATE TECHNOLOGY HOLDINGS PLC	23.39x	9.45x	16.76x	0.37%	195B
HEWLETT PACKARD ENTERPRISE COMPANY	21.61x	2.04x	10.41x	0.92%	80.66B
LENOVO GROUP LIMITED	18.65x	0.48x	8.67x	1.72%	59.42B
ASIA VITAL COMPONENTS CO., LTD.	30.86x	5.4x	18.32x	1.36%	42.3B
KING SLIDE WORKS CO., LTD.	35.4x	21.62x	26.78x	1.26%	37.41B
HP INC.	13.85x	0.61x	7.37x	3.46%	31.02B
ASUSTEK COMPUTER INC.	12.27x	0.64x	9.56x	5.48%	22.4B
TD SYNNEX CORPORATION	16.64x	0.32x	9.49x	0.73%	21.28B
Average	21.86x	4.73x	13.70x	1.75%	85.1B
Weighted average by Cap.	23.26x	4.52x	15.05x	0.89%