Valuation Nexyz. Group Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 02/10/2026 +04			5-day change	1st Jan Change
915.00 ^JPY	-3.99%		-11.76%	+11.72%

07-27	Certain Common Stock of Timee, Inc. are subject to a Lock-Up Agreement Ending on 27-JUL-2026.	CI
03-09	Brangista Inc. announced that it has received ¥372.5 million in funding from Nexyz. Group Corporation	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	13,901	12,070	8,483	10,837	11,136	14,465
Change	-	-13.17%	-29.72%	27.76%	2.75%	29.9%
Enterprise Value (EV) ¹	17,198	14,561	11,744	11,264	10,995	12,972
Change	-	-15.33%	-19.35%	-4.08%	-2.39%	17.99%
P/E	-6.5x	-10.5x	45.8x	14.5x	18.2x	15.7x
PBR	4.02x	6.67x	7.1x	6.46x	4.37x	3.34x
PEG	-	0.2x	-0x	0x	-1x	0.3x
Capitalization / Revenue	0.88x	0.64x	0.44x	0.49x	0.45x	0.51x
EV / Revenue	1.09x	0.78x	0.61x	0.51x	0.45x	0.46x
EV / EBITDA	-11.6x	-69.7x	22.9x	13.2x	8.22x	6.67x
EV / EBIT	-10.5x	-42x	30.6x	15.3x	9.05x	7.12x
EV / FCF	-5.39x	8.37x	12.5x	4.18x	11.4x	7.95x
FCF Yield	-18.6%	11.9%	7.97%	23.9%	8.8%	12.6%
Dividend per Share ²	45	40	20	20	20	20
Rate of return	4.19%	4.3%	3.07%	2.4%	2.34%	1.8%
EPS ²	-165.3	-88.99	14.22	57.49	46.97	70.88
Distribution rate	-27.2%	-44.9%	141%	34.8%	42.6%	28.2%
Net sales ¹	15,728	18,763	19,214	21,953	24,497	28,433
EBITDA ¹	-1,487	-209	512	855	1,338	1,946
EBIT ¹	-1,638	-347	384	734	1,215	1,822
Net income ¹	-2,136	-1,153	185	748	611	922
Net Debt ¹	3,297	2,491	3,261	427	-141	-1,493
Reference price ²	1,074.00	930.00	652.00	833.00	856.00	1,112.00
Nbr of stocks (in thousands)	12,943	12,978	13,010	13,010	13,009	13,008
Announcement Date	16/12/20	15/12/21	15/12/22	20/12/23	20/12/24	18/12/25

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.($)
NEXYZ. GROUP CORPORATION	-	-	-	-	75.46M
SIEMENS AG	25.49x	3.02x	16.47x	2.03%	239B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.05x	1.73x	7.84x	3.64%	203B
SCHNEIDER ELECTRIC SE	31.8x	4.07x	18.77x	1.53%	192B
EATON CORPORATION PLC	38.81x	5.73x	24.05x	1.01%	169B
DELTA ELECTRONICS, INC.	46x	6.17x	27.61x	1.08%	154B
TRANE TECHNOLOGIES PLC	30.69x	4.41x	21.61x	0.88%	102B
DELTA ELECTRONICS (THAILAND)	93.76x	11.62x	66.36x	0.33%	96.97B
VERTIV HOLDINGS CO.	41.74x	6.86x	27.54x	0.1%	97.09B
JOHNSON CONTROLS INTERNATIONAL PLC	32.65x	4.05x	21.73x	1.03%	94.64B
Average	39.44x	5.30x	25.77x	1.29%	134.78B
Weighted average by Cap.	35.65x	4.75x	22.86x	1.55%