Company Valuation: NETSTARS Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 12,091 12,740 16,930 12,272 - -
Change - 5.37% 32.89% -27.51% - -
Enterprise Value (EV) -14,431 -21,135 -19,279 12,272 12,272 12,272
Change - -46.45% 8.78% 163.66% 0% 0%
P/E -33.7x -339x 34.7x 24.5x 16.5x 11.5x
PBR 1.71x 1.79x 2.22x 1.51x 1.37x 1.21x
PEG - 3.8x -0x 11.64x 0.3x 0.3x
Capitalization / Revenue 3.25x 3.26x 3.54x 2.35x 2.04x 1.83x
EV / Revenue -0x -0x -0x 2.35x 2.04x 1.83x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x -0x 24.5x 14.4x 9.51x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -21.51 -2.25 28.99 29.6 43.95 62.8
Distribution rate - - - - - -
Net sales 1 3,720 3,902 4,788 5,220 6,010 6,690
EBITDA - - - - - -
EBIT 1 -321 -84 293 500 855 1,290
Net income 1 -347 -37 485 500 745 1,065
Net Debt -26,522 -33,875 -36,209 - - -
Reference price 2 725.00 763.00 1,006.00 724.00 724.00 724.00
Nbr of stocks (in thousands) 16,677 16,697 16,829 16,951 - -
Announcement Date 14/02/24 14/02/25 12/02/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.63x - - - 78.04M
58.49x20.12x37.46x-.--% 110B
14.13x2.94x6.53x1.91% 76.64B
22.31x6.16x11.84x-.--% 30.95B
34.18x3.61x11.54x-.--% 22.98B
84.94x6.88x29.44x-.--% 23.29B
36.67x18.52x30.38x2.33% 23.4B
7.13x - - 8.86% 17.84B
5.21x2.71x6.45x5.18% 17.88B
11.56x-0.86x-1.53x-.--% 15.42B
Average 29.92x 7.51x 16.51x 2.03% 33.88B
Weighted average by Cap. 36.15x 10.43x 21.04x 1.33%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 5590 Stock
  4. Valuation NETSTARS Co.,Ltd.