|
Market Closed -
OTC Markets
18:30:27 14/01/2025 +04
|
5-day change | 1st Jan Change | ||
| 29.42 USD | -8.03% |
|
-.--% | - |
| 09-21 | Money Forward, Inc.(TSE:3994) dropped from FTSE All-World Index | CI |
| 07-14 | Japan Earnings Wrap: Sansan and Sakata Seed Surge, Money Forward Drops | MT |
Company Valuation: Money Forward, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: November | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 416,166 | 262,620 | 245,873 | 257,145 | 230,945 | 329,296 | - | - |
| Change | - | -36.9% | -6.38% | 4.58% | -10.19% | 42.59% | - | - |
| Enterprise Value (EV) 1 | 388,500 | 252,809 | 224,390 | 234,339 | 210,821 | 314,211 | 307,470 | 300,290 |
| Change | - | -34.93% | -11.24% | 4.43% | -10.04% | 49.04% | -2.15% | -2.34% |
| P/E | -261x | -27.7x | -38.8x | -40.5x | 145x | -117,031x | 97.6x | 39.7x |
| PBR | 10.3x | 8.06x | 8.84x | 7.27x | 5.65x | 7.81x | 7.46x | 5.93x |
| PEG | - | -0x | 1.2x | 71.78x | -1x | 1,168x | -0x | 0x |
| Capitalization / Revenue | 26.6x | 12.2x | 8.09x | 6.37x | 4.59x | 5.3x | 4.5x | 3.83x |
| EV / Revenue | 24.9x | 11.8x | 7.39x | 5.81x | 4.19x | 5.06x | 4.2x | 3.49x |
| EV / EBITDA | 903x | -41.9x | -99.3x | 136x | 42.5x | 28.1x | 18.2x | 12.1x |
| EV / EBIT | -366x | -29.9x | -35.5x | -49.5x | -79.5x | 299x | 50.6x | 23.2x |
| EV / FCF | -83.3x | -38.3x | -76.8x | -21.1x | -27.7x | 233x | 20.1x | 17.8x |
| FCF Yield | -1.2% | -2.61% | -1.3% | -4.75% | -3.61% | 0.43% | 4.97% | 5.63% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -29.97 | -176.4 | -117 | -116.3 | 28.78 | -0.0507 | 60.86 | 149.5 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 15,633 | 21,477 | 30,380 | 40,364 | 50,350 | 62,134 | 73,232 | 86,005 |
| EBITDA 1 | 430 | -6,029 | -2,260 | 1,727 | 4,963 | 11,185 | 16,912 | 24,883 |
| EBIT 1 | -1,062 | -8,469 | -6,329 | -4,735 | -2,653 | 1,051 | 6,077 | 12,943 |
| Net income 1 | -1,482 | -9,449 | -6,315 | -6,331 | 1,587 | -4.453 | 3,365 | 8,269 |
| Net Debt 1 | -27,666 | -9,811 | -21,482 | -22,807 | -20,124 | -15,085 | -21,826 | -29,006 |
| Reference price 2 | 7,820.00 | 4,885.00 | 4,542.00 | 4,709.00 | 4,174.00 | 5,937.00 | 5,937.00 | 5,937.00 |
| Nbr of stocks (in thousands) | 53,218 | 53,760 | 54,133 | 54,607 | 55,329 | 55,465 | - | - |
| Announcement Date | 14/01/22 | 16/01/23 | 12/01/24 | 14/01/25 | 14/01/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.27x | 9.71x | 15.87x | 0.75% | 3,843B | |
| 121.59x | 53.78x | 87.57x | -.--% | 454B | |
| 21.42x | 6.06x | 10.62x | 1.4% | 431B | |
| 255.85x | 22.84x | 66.87x | -.--% | 330B | |
| 2700.4x | 45.28x | 148.08x | -.--% | 277B | |
| 26.03x | 5.22x | 16.46x | 1.46% | 239B | |
| 86.99x | 8.45x | 22.61x | -.--% | 139B | |
| 58.52x | 15.77x | 41.53x | -.--% | 133B | |
| 495.26x | 21.25x | 83.97x | -.--% | 99.54B | |
| Average | 421.37x | 20.93x | 54.84x | 0.4% | 660.56B | |
| Weighted average by Cap. | 180.55x | 15.31x | 31.85x | 0.65% |
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
- 3994 Stock
- MNYFF Stock
- Valuation Money Forward, Inc.
Select your edition
All financial news and data tailored to specific country editions
