Valuation Scroll Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 11/09/2026 +04			5-day change	1st Jan Change
1,729.00 ^JPY	-1.03%		-3.62%	+29.03%

08-28	Tranche Update on Scroll Corporation's Equity Buyback Plan announced on July 31, 2026.	CI
08-27	Scroll Corporation's Equity Buyback announced on July 31, 2026, has closed with 1,078,300 shares, representing 3.17% for ¥1,999.96 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	37,900	29,043	28,257	32,880	34,792	44,998
Change	-	-23.37%	-2.71%	16.36%	5.82%	29.33%
Enterprise Value (EV) ¹	37,191	27,976	23,990	28,484	26,667	34,277
Change	-	-24.78%	-14.25%	18.73%	-6.38%	28.53%
P/E	7.26x	5.2x	6.77x	9.14x	8.14x	16.5x
PBR	1.42x	0.97x	0.88x	0.98x	0.95x	1.19x
PEG	-	0.74x	-0.3x	-0.8x	0.4x	-0.5x
Capitalization / Revenue	0.44x	0.36x	0.35x	0.41x	0.41x	0.51x
EV / Revenue	0.44x	0.34x	0.3x	0.36x	0.32x	0.39x
EV / EBITDA	4.38x	3.38x	3.36x	4.49x	3.74x	5.1x
EV / EBIT	5.03x	4x	3.92x	5.36x	4.41x	5.98x
EV / FCF	-27.6x	19.2x	4.58x	10.9x	4.83x	4.74x
FCF Yield	-3.62%	5.2%	21.8%	9.2%	20.7%	21.1%
Dividend per Share ²	60	64.5	48	42	51.5	59
Rate of return	5.52%	7.74%	5.94%	4.38%	5.09%	4.44%
EPS ²	149.6	160.2	119.4	105	124.1	80.68
Distribution rate	40.1%	40.3%	40.2%	40%	41.5%	73.1%
Net sales ¹	85,195	81,391	81,018	79,826	84,030	88,548
EBITDA ¹	8,485	8,277	7,135	6,341	7,135	6,726
EBIT ¹	7,387	7,001	6,122	5,314	6,053	5,728
Net income ¹	5,183	5,585	4,170	3,649	4,267	2,768
Net Debt ¹	-709	-1,067	-4,267	-4,396	-8,125	-10,721
Reference price ²	1,087.00	833.00	808.00	960.00	1,011.00	1,330.00
Nbr of stocks (in thousands)	34,866	34,866	34,972	34,250	34,414	33,833
Announcement Date	28/05/21	31/05/22	31/05/23	31/05/24	30/05/25	28/05/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SCROLL CORPORATION	-	-	-	-	386M
AMAZON.COM, INC.	20.03x	3.31x	12.63x	-.--%	2,717B
JD.COM, INC.	9.94x	0.09x	3.67x	3.85%	36.31B
COUPANG, INC.	-29.14x	0.61x	34.68x	-.--%	26.37B
WAYFAIR INC.	-1265.75x	1.1x	17.07x	0.01%	13.35B
ALLEGRO.EU S.A.	24.67x	3.48x	11.88x	-.--%	11.84B
FSN E-COMMERCE VENTURES LIMITED	198.44x	7.65x	83.56x	-.--%	10.24B
ETSY, INC.	21.36x	2.62x	8.87x	-.--%	6.57B
MONOTARO CO., LTD.	25.03x	2.35x	14.9x	1.98%	6.05B
Average	-124.43x	2.65x	23.41x	0.73%	314.23B
Weighted average by Cap.	14.05x	3.24x	12.99x	0.05%