Valuation JustSystems Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 28/08/2026 +04			5-day change	1st Jan Change
4,210.00 ^JPY	+1.69%		+4.34%	-16.80%

05-14	JustSystems Corporation Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI
05-14	JustSystems Corporation Proposes Cash Dividend for the Year Ended March 31, 2026, Payable on June 26, 2026; Provides Dividend Guidance for the Second Quarter of Fiscal Year Ending March 31, 2027	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
JUSTSYSTEMS CORPORATION	-	-	-	-	1.69B
MICROSOFT CORPORATION	26.08x	9.63x	15.7x	0.76%	3,813B
PALANTIR TECHNOLOGIES INC.	122.99x	53.2x	86.36x	-.--%	448B
CADENCE DESIGN SYSTEMS, INC.	70.83x	14.95x	31.52x	-.--%	93.74B
SYNOPSYS, INC.	108.9x	9.42x	23.93x	-.--%	84.82B
DATADOG, INC.	420.1x	18.03x	71.26x	-.--%	85.09B
SEA LIMITED	40.26x	2.04x	16.23x	-.--%	73.11B
ATLASSIAN CORPORATION	192.44x	6.14x	23.72x	-.--%	48.2B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	122.82x	5.05x	24.55x	-.--%	44.01B
TWILIO INC.	27.67x	5.72x	27.44x	-.--%	36.52B
Average	125.79x	13.80x	35.64x	0.08%	472.81B
Weighted average by Cap.	47.56x	13.79x	24.12x	0.61%