Valuation JustSystems Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 13/11/2026 +04			5-day change	1st Jan Change
4,815.00 ^JPY	+2.45%		-5.96%	-4.84%

11-06	JustSystems Corporation Announces Dividend for the Second Quarter Ended September 30, 2026, Payable on December 7, 2026	CI
11-06	JustSystems Corporation Reports Earnings Results for the Half Year Ended September 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	388,556	371,857	225,747	171,414	216,434	224,141
Change	-	-4.3%	-39.29%	-24.07%	26.26%	3.56%
Enterprise Value (EV) ¹	332,549	304,706	145,610	81,560	115,865	109,240
Change	-	-8.37%	-52.21%	-43.99%	42.06%	-5.72%
P/E	35.5x	30.6x	16.8x	14.7x	17.6x	14.9x
PBR	6.36x	5.22x	2.7x	1.82x	2.06x	1.89x
PEG	-	2.8x	1.7x	-1.1x	2.96x	0.7x
Capitalization / Revenue	9.44x	8.92x	5.38x	4.18x	4.86x	4.35x
EV / Revenue	8.08x	7.31x	3.47x	1.99x	2.6x	2.12x
EV / EBITDA	19.7x	16x	6.91x	4.23x	5.65x	4.3x
EV / EBIT	22.1x	17.8x	7.65x	4.79x	6.42x	4.86x
EV / FCF	34.6x	26.4x	11.1x	8.49x	10.6x	7.54x
FCF Yield	2.89%	3.79%	8.99%	11.8%	9.45%	13.3%
Dividend per Share ²	13	16	18	20	22	27
Rate of return	0.21%	0.28%	0.51%	0.75%	0.65%	0.77%
EPS ²	170.6	189.4	208.7	181.2	191.9	235
Distribution rate	7.62%	8.45%	8.63%	11%	11.5%	11.5%
Net sales ¹	41,174	41,676	41,950	40,985	44,551	51,515
EBITDA ¹	16,868	19,036	21,085	19,275	20,491	25,426
EBIT ¹	15,069	17,166	19,035	17,043	18,035	22,492
Net income ¹	10,957	12,165	13,401	11,636	12,327	15,092
Net Debt ¹	-56,007	-67,151	-80,137	-89,854	-100,569	-114,901
Reference price ²	6,050.00	5,790.00	3,515.00	2,669.00	3,370.00	3,490.00
Nbr of stocks (in thousands)	64,224	64,224	64,224	64,224	64,224	64,224
Announcement Date	25/06/21	27/06/22	28/06/23	26/06/24	27/06/25	24/06/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
JUSTSYSTEMS CORPORATION	-	-	-	-	1.89B
MICROSOFT CORPORATION	26.25x	9.77x	15.85x	0.75%	3,884B
PALANTIR TECHNOLOGIES INC.	102.51x	46.92x	75.65x	-.--%	413B
ORACLE CORPORATION	19.04x	5.66x	9.83x	1.61%	396B
SAP SE	29.6x	6.01x	18.68x	1.26%	271B
PALO ALTO NETWORKS, INC.	209.38x	18.16x	53.17x	-.--%	264B
CROWDSTRIKE HOLDINGS, INC.	1895.99x	38.4x	125.61x	-.--%	236B
APPLOVIN CORPORATION	24.21x	15.56x	18.53x	-.--%	130B
SERVICENOW, INC.	70.43x	6.43x	16.85x	-.--%	104B
FORTINET, INC.	40.1x	11.04x	28.51x	-.--%	95.17B
Average	268.61x	17.55x	40.30x	0.4%	580B
Weighted average by Cap.	116.78x	13.60x	26.29x	0.67%