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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.25M
23.55x3.79x13.24x2.85% 224B
-115.86x18.44x106.47x-.--% 115B
13.01x1.44x7.55x3.69% 108B
15.89x2.91x10.99x5.17% 93.24B
20.57x5.38x13.22x2.77% 61.92B
15.39x2.25x9.54x5.07% 50B
21.69x1.61x10.15x0.88% 40.89B
20.74x1.69x10.38x1.41% 40.43B
18.48x2.37x11.38x4.68% 38.57B
Average 3.72x 4.43x 21.44x 2.95% 77.07B
Weighted average by Cap. -0.84x 5.27x 25.38x 2.87%

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.