Company Valuation: Showcase Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2026
Market Cap 1 8,271 4,138 2,776 2,484 2,015
Change - -49.97% -32.9% -10.53% -
Enterprise Value (EV) 1 6,725 3,706 3,088 3,109 1,876
Change - -44.89% -16.66% 0.67% -
P/E 140x -7.87x -22.4x -3.41x -9.88x
PBR 3.8x 2.59x 2.56x 3.85x 1.2x
PEG - 0x 0.3x -0x -
Capitalization / Revenue 5.19x 0.89x 0.49x 0.4x 1.56x
EV / Revenue 4.22x 0.8x 0.54x 0.5x 1.45x
EV / EBITDA 51.7x -10.8x -37.7x 36.2x 494x
EV / EBIT 134x -7.11x -11.1x -19x -32.9x
EV / FCF -578x -3.41x -20.8x -4.35x -
FCF Yield -0.17% -29.3% -4.8% -23% -
Dividend per Share 2 6.5 - - - -
Rate of return 0.67% - - - -
EPS 2 6.89 -61.39 -14.49 -104.8 -23.8
Distribution rate 94.3% - - - -
Net sales 1 1,594 4,631 5,683 6,211 1,290
EBITDA 1 130 -342 -82 86 3.8
EBIT 1 50 -521 -278 -164 -57
Net income 1 59 -526 -117 -742 -204
Net Debt 1 -1,546 -432 312 625 -139
Reference price 2 966.00 483.00 324.00 357.00 235.00
Nbr of stocks (in thousands) 8,562 8,567 8,569 6,958 8,573
Announcement Date 24/03/22 23/03/23 25/03/24 24/03/25 26/06/26
1JPY in Million2JPY
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 10.68M
22.15x3.63x12.69x3% 212B
-131.72x18.37x101.87x-.--% 118B
13.08x1.46x7.67x3.67% 108B
13.48x2.45x9.24x6.1% 78.59B
19.72x5.2x12.78x2.88% 58.2B
22.67x1.87x11.67x1.29% 44.4B
13.12x1.89x8x5.94% 42.26B
20.9x1.59x10.12x0.89% 40.58B
98.2x9.76x36.48x-.--% 34.12B
Average 10.18x 5.14x 23.39x 2.64% 73.68B
Weighted average by Cap. -2.05x 5.65x 26.56x 2.75%

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. 3909 Stock
  4. Valuation Showcase Inc.