Company Valuation: PRONEXUS Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 34,833 27,040 24,744 31,198 31,886 27,934
Change - -22.37% -8.49% 26.08% 2.21% -12.4%
Enterprise Value (EV) 1 26,275 18,298 20,505 24,822 22,286 21,578
Change - -30.36% 12.06% 21.05% -10.21% -3.18%
P/E 19.3x 15.6x 15.3x 17.5x 70.9x 13.6x
PBR 1.38x 1.15x 1.01x 1.22x 1.28x 1.18x
PEG - 1.86x -2.21x 1.76x -0.9x 0x
Capitalization / Revenue 1.39x 1.03x 0.92x 1.04x 1.03x 0.85x
EV / Revenue 1.05x 0.7x 0.76x 0.82x 0.72x 0.66x
EV / EBITDA 5.93x 4.03x 4.7x 4.83x 4.15x 3.77x
EV / EBIT 10.7x 7.25x 8.99x 10x 8.2x 7.32x
EV / FCF 10.8x 8.76x 11.8x 7.48x 5.64x 20.3x
FCF Yield 9.3% 11.4% 8.51% 13.4% 17.7% 4.92%
Dividend per Share 2 31 35 - 36 36 40
Rate of return 2.56% 3.3% - 2.94% 2.88% 3.53%
EPS 2 62.87 68.15 63.43 69.74 17.64 83.18
Distribution rate 49.3% 51.4% - 51.6% 204% 48.1%
Net sales 1 24,996 26,141 26,804 30,117 30,995 32,821
EBITDA 1 4,429 4,543 4,364 5,135 5,364 5,731
EBIT 1 2,467 2,524 2,282 2,481 2,717 2,946
Net income 1 1,691 1,762 1,618 1,779 450 2,108
Net Debt 1 -8,558 -8,742 -4,239 -6,376 -9,600 -6,356
Reference price 2 1,213.00 1,060.00 970.00 1,223.00 1,250.00 1,133.00
Nbr of stocks (in thousands) 28,717 25,509 25,509 25,509 25,509 24,654
Announcement Date 29/06/21 28/06/22 29/06/23 27/06/24 23/06/25 19/06/26
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 168M
25.93x9.12x17.56x0.89% 130B
30.09x14.27x22.99x1.37% 43.91B
22.06x5x12.48x2.92% 38.38B
24.48x3.76x11.89x1.25% 20.49B
24.72x5.03x12.74x2.89% 15.8B
18.54x3.77x10.68x0.66% 15.1B
11.08x2.69x8.08x4.67% 14.76B
16.6x4.02x10.73x1.79% 8.89B
65.83x - - 0.44% 5.46B
Average 26.59x 5.96x 13.39x 1.88% 29.32B
Weighted average by Cap. 25.21x 7.98x 15.98x 1.56%

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. 7893 Stock
  4. Valuation PRONEXUS Inc.