Valuation Keyware Solutions Inc.

Stocks

Market Closed - Japan Exchange 10:04:40 02/10/2026 +04			5-day change	1st Jan Change
1,110.00 ^JPY	+0.18%		-3.56%	-10.70%

08-13	Keyware Solutions Inc. Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
05-21	Keyware Solutions Inc. Announces Year End Dividend for the Fiscal Year Ended 2026, Payable on June 11, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	5,013	4,971	4,325	6,481	5,877	9,281
Change	-	-0.85%	-12.98%	49.83%	-9.32%	57.92%
Enterprise Value (EV) ¹	5,511	4,436	3,287	4,517	4,014	5,916
Change	-	-19.52%	-25.88%	37.4%	-11.13%	47.38%
P/E	7.61x	8.72x	8.97x	8.89x	5.72x	11.6x
PBR	0.83x	0.67x	0.55x	0.75x	0.8x	1.16x
PEG	-	-0.3x	-0.6x	0.2x	0.1x	-0.5x
Capitalization / Revenue	0.27x	0.27x	0.23x	0.32x	0.28x	0.41x
EV / Revenue	0.3x	0.24x	0.17x	0.22x	0.19x	0.26x
EV / EBITDA	7.76x	7.03x	4.01x	4.19x	3.45x	4.23x
EV / EBIT	8.68x	8.05x	4.45x	5.17x	4.36x	5.23x
EV / FCF	-12.2x	14x	7.31x	3.91x	-7.29x	2.74x
FCF Yield	-8.18%	7.16%	13.7%	25.6%	-13.7%	36.5%
Dividend per Share ²	12	12	12	20	32	34
Rate of return	1.63%	1.94%	2.23%	2.48%	4.39%	3.06%
EPS ²	96.49	70.98	59.97	90.59	127.5	95.84
Distribution rate	12.4%	16.9%	20%	22.1%	25.1%	35.5%
Net sales ¹	18,627	18,427	19,173	20,511	21,101	22,724
EBITDA ¹	710	631	819	1,079	1,164	1,400
EBIT ¹	635	551	739	873	921	1,131
Net income ¹	685	556	482	729	1,031	801
Net Debt ¹	498	-535	-1,038	-1,964	-1,863	-3,365
Reference price ²	734.00	619.00	538.00	805.00	729.00	1,110.00
Nbr of stocks (in thousands)	6,830	8,030	8,040	8,051	8,062	8,361
Announcement Date	23/06/21	23/06/22	21/06/23	25/06/24	24/06/25	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.($)
KEYWARE SOLUTIONS INC.	-	-	-	-	58.84M
MICROSOFT CORPORATION	26.27x	9.71x	15.87x	0.75%	3,843B
PALANTIR TECHNOLOGIES INC.	121.59x	53.78x	87.57x	-.--%	454B
ORACLE CORPORATION	21.42x	6.06x	10.62x	1.4%	431B
PALO ALTO NETWORKS, INC.	255.85x	22.84x	66.87x	-.--%	330B
CROWDSTRIKE HOLDINGS, INC.	2700.4x	45.28x	148.08x	-.--%	277B
SAP SE	26.03x	5.22x	16.46x	1.46%	239B
SERVICENOW, INC.	86.99x	8.45x	22.61x	-.--%	139B
FORTINET, INC.	58.52x	15.77x	41.53x	-.--%	133B
DATADOG, INC.	495.26x	21.25x	83.97x	-.--%	99.54B
Average	421.37x	20.93x	54.84x	0.4%	594.51B
Weighted average by Cap.	180.55x	15.31x	31.85x	0.65%