|
Delayed
Japan Exchange
04:00:13 08/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 459.00 JPY | 0.00% |
|
+0.22% | -26.79% |
| 09-01 | Tranche Update on Goodpatch, Inc.'s Equity Buyback Plan announced on August 14, 2026. | CI |
| 08-14 | Goodpatch, Inc. authorizes a Buyback Plan. | CI |
Company Valuation: Goodpatch, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: August | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 16,770 | 23,031 | 7,245 | 8,240 | 3,658 | 8,151 |
| Change | - | 37.34% | -68.54% | 13.74% | -55.6% | 122.82% |
| Enterprise Value (EV) 1 | 16,130 | 20,702 | 4,694 | 5,159 | 783.3 | 5,665 |
| Change | - | 28.35% | -77.33% | 9.91% | -84.82% | 623.29% |
| P/E | 80.4x | 72.2x | 102x | 36.7x | 334x | 20.3x |
| PBR | 17.9x | 8.97x | 2.26x | 2.09x | 0.95x | 1.97x |
| PEG | - | 1.8x | -1.3x | 0x | -3.5x | 0x |
| Capitalization / Revenue | 7.83x | 8.4x | 1.95x | 2.1x | 0.93x | 1.6x |
| EV / Revenue | 7.53x | 7.55x | 1.26x | 1.31x | 0.2x | 1.11x |
| EV / EBITDA | 60.9x | 45.2x | 9.9x | 13.4x | 6.69x | 8.84x |
| EV / EBIT | 74.3x | 51x | 11.9x | 17.3x | 23x | 10.2x |
| EV / FCF | 179x | 59.2x | 11.4x | 62x | -9.99x | 7.22x |
| FCF Yield | 0.56% | 1.69% | 8.75% | 1.61% | -10% | 13.9% |
| Dividend per Share 2 | - | - | - | - | - | 10 |
| Rate of return | - | - | - | - | - | 1.07% |
| EPS 2 | 28.67 | 40.34 | 8.53 | 24.54 | 1.211 | 46.1 |
| Distribution rate | - | - | - | - | - | 21.7% |
| Net sales 1 | 2,143 | 2,741 | 3,724 | 3,928 | 3,942 | 5,085 |
| EBITDA 1 | 265 | 458 | 474 | 384 | 117 | 641 |
| EBIT 1 | 217 | 406 | 394 | 299 | 34 | 557 |
| Net income 1 | 215 | 327 | 72 | 216 | 11 | 407 |
| Net Debt 1 | -640 | -2,329 | -2,551 | -3,081 | -2,875 | -2,486 |
| Reference price 2 | 2,306.00 | 2,914.00 | 870.00 | 901.00 | 405.00 | 936.00 |
| Nbr of stocks (in thousands) | 7,272 | 7,904 | 8,327 | 9,145 | 9,033 | 8,709 |
| Announcement Date | 30/11/20 | 30/11/21 | 28/11/22 | 30/11/23 | 28/11/24 | 27/11/25 |
1JPY in Million2JPY
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 26.53M | |
| 23.06x | 3.76x | 13.13x | 2.88% | 221B | |
| -131.77x | 18.43x | 100.28x | -.--% | 119B | |
| 13.87x | 1.53x | 8.03x | 3.46% | 114B | |
| 14.91x | 2.73x | 10.29x | 5.51% | 88.29B | |
| 20.51x | 5.38x | 13.21x | 2.78% | 61.88B | |
| 14.81x | 2.16x | 9.15x | 5.26% | 48.47B | |
| 21.96x | 1.8x | 11.18x | 1.33% | 43.35B | |
| 21.25x | 1.61x | 10.31x | 0.89% | 41.03B | |
| 17.85x | 2.28x | 10.7x | 4.89% | 37.07B | |
| Average | 1.83x | 4.41x | 20.70x | 3% | 77.45B | |
| Weighted average by Cap. | -4.11x | 5.30x | 24.81x | 2.87% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 7351 Stock
- Valuation Goodpatch, Inc.
Select your edition
All financial news and data tailored to specific country editions
