|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 380.00 JPY | -1.04% |
|
+2.43% | -10.38% |
Company Valuation: Infomart Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 213,957 | 81,619 | 112,212 | 69,702 | 95,986 | 102,339 | - | - |
| Change | - | -61.85% | 37.48% | -37.88% | 37.71% | 6.62% | - | - |
| Enterprise Value (EV) 1 | 208,316 | 76,276 | 108,045 | 66,660 | 92,101 | 96,955 | 94,929 | 92,752 |
| Change | - | -63.38% | 41.65% | -38.3% | 38.16% | 5.27% | -2.09% | -2.29% |
| P/E | 397x | 286x | 379x | 106x | 49.9x | 30.7x | 23.6x | 19.1x |
| PBR | 18.9x | 7.2x | 10.6x | 6.39x | 7.9x | 7.51x | 6.49x | 5.55x |
| PEG | - | -6.1x | 78.96x | 1x | 0x | 0.7x | 0.8x | 0.8x |
| Capitalization / Revenue | 21.8x | 7.42x | 8.4x | 4.46x | 5.1x | 4.79x | 4.2x | 3.69x |
| EV / Revenue | 21.2x | 6.93x | 8.09x | 4.26x | 4.89x | 4.54x | 3.9x | 3.35x |
| EV / EBITDA | 100x | 50.4x | 56.5x | 24.8x | 18.9x | 19.7x | 15.1x | 12.6x |
| EV / EBIT | 202x | 145x | 130x | 55.6x | 32.2x | 19.6x | 14.5x | 11.5x |
| EV / FCF | -1,648x | 20,909x | -2,635x | 330x | 29.9x | 30.1x | 33.7x | 38.6x |
| FCF Yield | -0.06% | 0% | -0.04% | 0.3% | 3.35% | 3.33% | 2.96% | 2.59% |
| Dividend per Share 2 | 1.43 | 0.72 | 0.97 | 1.74 | 5.44 | 6.58 | 8.2 | 10.16 |
| Rate of return | 0.15% | 0.2% | 0.2% | 0.56% | 1.28% | 1.71% | 2.14% | 2.65% |
| EPS 2 | 2.36 | 1.25 | 1.31 | 2.9 | 8.49 | 12.49 | 16.3 | 20.13 |
| Distribution rate | 60.6% | 57.6% | 74% | 60% | 64.1% | 52.7% | 50.3% | 50.5% |
| Net sales 1 | 9,835 | 11,004 | 13,363 | 15,630 | 18,817 | 21,375 | 24,345 | 27,720 |
| EBITDA 1 | 2,075 | 1,513 | 1,911 | 2,693 | 4,869 | 4,910 | 6,290 | 7,350 |
| EBIT 1 | 1,030 | 526 | 830 | 1,200 | 2,864 | 4,955 | 6,545 | 8,075 |
| Net income 1 | 538 | 286 | 298 | 655 | 1,923 | 3,246 | 4,279 | 5,300 |
| Net Debt 1 | -5,640 | -5,343 | -4,167 | -3,041 | -3,885 | -5,384 | -7,410 | -9,587 |
| Reference price 2 | 936.00 | 357.00 | 496.00 | 308.00 | 424.00 | 384.00 | 384.00 | 384.00 |
| Nbr of stocks (in thousands) | 228,586 | 228,626 | 226,234 | 226,305 | 226,382 | 266,508 | - | - |
| Announcement Date | 14/02/22 | 14/02/23 | 14/02/24 | 14/02/25 | 13/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 30.75x | 4.54x | 19.75x | 1.71% | 630M | ||
| 27.34x | 4.4x | 15.37x | 2.4% | 264B | ||
| -89.14x | 14.07x | 81.48x | -.--% | 88.21B | ||
| 13.04x | 2.37x | 8.76x | 6.34% | 77.74B | ||
| 9.25x | 1.01x | 5.31x | 5.22% | 76.15B | ||
| 18.73x | 4.89x | 12.1x | 3.06% | 55.31B | ||
| 12.97x | 1.88x | 7.89x | 5.99% | 42.82B | ||
| 12.88x | 1.47x | 10.1x | 1.25% | 34.65B | ||
| 18.19x | 1.33x | 8.49x | 1.09% | 32.03B | ||
| 14.6x | 1.85x | 8.6x | 5.92% | 30.67B | ||
| Average | 6.86x | 3.78x | 17.78x | 3.3% | 70.25B | |
| Weighted average by Cap. | 5.93x | 4.51x | 20.27x | 3.15% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 2492 Stock
- Valuation Infomart Corporation
Select your edition
All financial news and data tailored to specific country editions
















