Company Valuation: GLOME Holdings,Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 14,454 8,471 10,779 5,865 5,973 2,842
Change - -41.39% 27.24% -45.59% 1.85% -52.42%
Enterprise Value (EV) 1 12,937 6,933 7,815 3,096 3,842 337.8
Change - -46.41% 12.72% -60.39% 24.12% -91.21%
P/E -41.2x 40.7x 31x -29.6x 85.3x -5.28x
PBR 1.97x 1.11x 1.35x 0.75x 0.76x 0.39x
PEG - -0x 0.5x 0x -1x 0x
Capitalization / Revenue 3.7x 3.43x 6x 4.74x 2.92x 1.42x
EV / Revenue 3.31x 2.81x 4.35x 2.5x 1.88x 0.17x
EV / EBITDA 28.6x 15.2x 45.7x -43.6x 83.5x 6.03x
EV / EBIT 42.6x 20.3x 86.8x -21.5x -85.4x -9.13x
EV / FCF 9.08x 10.2x 5.57x 2.93x -4.11x -0.52x
FCF Yield 11% 9.82% 18% 34.1% -24.3% -191%
Dividend per Share 2 - 6 5 - 2 -
Rate of return - 0.64% 0.42% - 0.3% -
EPS 2 -38.79 22.98 38.45 -21.88 7.734 -59.45
Distribution rate - 26.1% 13% - 25.9% -
Net sales 1 3,904 2,470 1,798 1,238 2,043 2,003
EBITDA 1 452 457 171 -71 46 56
EBIT 1 304 342 90 -144 -45 -37
Net income 1 -255 208 348 -198 70 -538
Net Debt 1 -1,517 -1,538 -2,964 -2,769 -2,131 -2,504
Reference price 2 1,597.00 936.00 1,191.00 648.00 660.00 314.00
Nbr of stocks (in thousands) 9,050 9,050 9,050 9,050 9,050 9,050
Announcement Date 29/06/21 28/06/22 29/06/23 28/06/24 27/06/25 24/06/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 16.66M
33.01x17.01x24.19x0.65% 769B
39.88x7.25x25.73x0.9% 87.29B
24.18x4.82x10.5x0.68% 72.45B
11.24x1.46x7.24x0.99% 47.36B
-72.94x16.71x40.54x-.--% 42.25B
44.13x1.69x9.5x-.--% 46.08B
21.34x3.6x8.54x1.48% 34.27B
20.1x6.14x11.77x-.--% 26.33B
10.51x2.68x6.46x-.--% 26.6B
Average 14.61x 6.82x 16.05x 0.52% 115.17B
Weighted average by Cap. 27.48x 13.26x 21.60x 0.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - GLOME Holdings,Inc.

Historical PBR trend

Valuation ratios - PBR - GLOME Holdings,Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - GLOME Holdings,Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - GLOME Holdings,Inc.

  1. Stock Market
  2. Stocks
  3. 8938 Stock
  4. Valuation GLOME Holdings,Inc.