Valuation GIFTEE Japan Exchange

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 10/07/2026 +04			5-day change	1st Jan Change
1,006.00 ^JPY	-1.76%		-9.12%	-19.90%

06-01

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	55,741	49,912	53,127	38,222	37,388	30,020	-	-
Change	-	-10.46%	6.44%	-28.06%	-2.18%	-19.71%	-	-
Enterprise Value (EV) ¹	53,083	48,212	56,186	46,406	37,388	19,067	16,167	11,827
Change	-	-9.18%	16.54%	-17.41%	-19.43%	-49%	-15.21%	-26.84%
P/E	356x	4,553x	410x	-74.8x	39.9x	13.8x	9.32x	7.81x
PBR	7.38x	6.46x	6.7x	5.03x	4.41x	2.77x	2.27x	-
PEG	-	-48.9x	0x	0x	-0x	0x	0.2x	0.4x
Capitalization / Revenue	15x	10.6x	7.35x	4x	2.64x	1.77x	1.52x	1.51x
EV / Revenue	14.3x	10.2x	7.78x	4.86x	2.64x	1.13x	0.82x	0.59x
EV / EBITDA	93.5x	72.2x	33.8x	20.2x	10x	4.58x	2.86x	1.9x
EV / EBIT	172x	133x	44.3x	26.6x	14.4x	5.36x	3.23x	2.06x
EV / FCF	-16.6x	-50.7x	-11.8x	-12.2x	-	-24.4x	5.63x	-
FCF Yield	-6.04%	-1.97%	-8.51%	-8.22%	-	-4.09%	17.8%	-
Dividend per Share ²	-	-	-	10	13	17	29.33	31
Rate of return	-	-	-	0.77%	1.04%	1.69%	2.92%	3.08%
EPS ²	5.49	0.38	4.43	-17.33	31.51	73.09	107.9	128.9
Distribution rate	-	-	-	-57.7%	41.3%	23.3%	27.2%	24.1%
Net sales ¹	3,725	4,723	7,226	9,554	14,149	16,934	19,749	19,922
EBITDA ¹	567.8	668	1,660	2,295	3,740	4,161	5,650	6,238
EBIT ¹	308	362	1,267	1,743	2,603	3,556	5,000	5,728
Net income ¹	150	10	129	-510	935	2,176	3,210	3,838
Net Debt ¹	-2,658	-1,700	3,059	8,184	-	-10,953	-13,853	-18,193
Reference price ²	1,957.00	1,730.00	1,816.00	1,296.00	1,256.00	1,006.00	1,006.00	1,006.00
Nbr of stocks (in thousands)	28,483	28,851	29,255	29,492	29,767	29,841	-	-
Announcement Date	14/02/22	14/02/23	14/02/24	14/02/25	13/02/26	-	-	-

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.($)
IBM	27.94x	4.49x	15.67x	2.35%	270B
SNOWFLAKE INC.	-91.57x	14.47x	83.76x	-.--%	90.62B
ACCENTURE PLC	10.05x	1.1x	5.78x	4.8%	82.75B
TATA CONSULTANCY SERVICES LTD.	13.41x	2.45x	9.24x	6.13%	78.49B
RELX PLC	19x	5.01x	12.36x	2.99%	57.15B
INFOSYS LIMITED	13.87x	2.02x	8.48x	5.61%	45.32B
FUJITSU LIMITED	19.09x	1.53x	9.63x	1.5%	35.95B
NEC CORPORATION	20.08x	1.48x	9.43x	0.99%	35.58B
HCL TECHNOLOGIES LIMITED	15.86x	2.03x	9.43x	5.45%	33.03B
Average	5.30x	3.84x	18.20x	3.31%	81.02B
Weighted average by Cap.	6.55x	4.61x	20.73x	3.03%