Company Valuation: for Startups, Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026
Market Cap 1 9,337 6,629 4,531 3,694 7,361
Change - -29.01% -31.65% -18.46% 99.25%
Enterprise Value (EV) 1 7,802 4,950 2,876 2,312 5,598
Change - -36.56% -41.91% -19.59% 142.08%
P/E 23.9x 15.4x 11.8x 11x 9.23x
PBR 7.08x 3.72x 2.06x 1.68x 2.68x
PEG - 1.58x -0.9x -1.79x 0x
Capitalization / Revenue 3.98x 2.21x 1.33x 1x 1.4x
EV / Revenue 3.32x 1.65x 0.84x 0.63x 1.06x
EV / EBITDA 15x 8.24x 6x 4.36x 4.81x
EV / EBIT 16x 8.46x 6.78x 5.1x 5x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 55.26 60.64 52.91 49.66 123.8
Distribution rate - - - - -
Net sales 1 2,348 2,998 3,416 3,693 5,268
EBITDA 1 520 601 479 530 1,163
EBIT 1 488 585 424 453 1,120
Net income 1 382 442 385 353 817
Net Debt 1 -1,535 -1,679 -1,655 -1,382 -1,763
Reference price 2 1,323.00 934.50 623.00 547.50 1,142.00
Nbr of stocks (in thousands) 7,058 7,093 7,272 6,748 6,446
Announcement Date 17/06/22 19/06/23 24/06/24 23/06/25 23/06/26
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 62.09M
21.85x4.45x15.17x2.73% 96.84B
14.21x0.27x6.74x5.93% 5.58B
87.6x3.12x11x-.--% 3.52B
12.29x0.29x4.76x4.96% 3.52B
8.89x0.22x5.89x5.76% 3.48B
25.45x0.57x11.4x7.08% 3.37B
14.37x0.14x6.24x3.73% 1.8B
12.55x - - 4.11% 1.39B
7.3x - - 6.88% 1.05B
Average 22.72x 1.29x 8.74x 4.57% 12.06B
Weighted average by Cap. 22.52x 3.79x 13.82x 3.14%

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. 7089 Stock
  4. Valuation for Startups, Inc.