Valuation Silicon Studio Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 02/11/2026 +04			5-day change	1st Jan Change
1,193.00 ^JPY	-2.13%		-11.30%	+55.14%

18/07/24	Tranche Update on Silicon Studio Corporation's Equity Buyback Plan announced on July 17, 2024.	CI
18/07/24	Silicon Studio Corporation's Equity Buyback announced on July 17, 2024, has closed with 103,900 shares, representing 3.65% for ¥104.32 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: November	2019	2020	2021	2022	2023	2024
Market Cap ¹	5,083	3,327	2,745	3,884	2,875	2,155
Change	-	-34.55%	-17.51%	41.51%	-25.99%	-25.04%
Enterprise Value (EV) ¹	4,441	2,860	2,233	2,764	1,802	1,178
Change	-	-35.6%	-21.94%	23.79%	-34.82%	-34.62%
P/E	32.2x	210x	-27.1x	15x	14.6x	25.4x
PBR	3.36x	2.29x	2.02x	2.28x	1.64x	1.24x
PEG	-	-2.3x	0x	-0x	-0.7x	-0.5x
Capitalization / Revenue	1.11x	0.8x	0.69x	0.86x	0.63x	0.49x
EV / Revenue	0.97x	0.69x	0.56x	0.61x	0.4x	0.27x
EV / EBITDA	20.2x	16.9x	-159x	6.06x	6.23x	6.07x
EV / EBIT	96.5x	38.6x	-23.3x	7.23x	7.54x	8.18x
EV / FCF	29.2x	-26.5x	111x	6.11x	46.3x	-26.5x
FCF Yield	3.42%	-3.78%	0.9%	16.4%	2.16%	-3.78%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	54.61	5.573	-35.38	87.58	69.28	30.96
Distribution rate	-	-	-	-	-	-
Net sales ¹	4,594	4,134	3,986	4,510	4,554	4,414
EBITDA ¹	220	169	-14	456	289	194
EBIT ¹	46	74	-96	382	239	144
Net income ¹	158	16	-101	254	200	87
Net Debt ¹	-642	-467	-512	-1,120	-1,073	-977
Reference price ²	1,757.00	1,171.00	960.00	1,317.00	1,009.00	785.00
Nbr of stocks (in thousands)	2,893	2,841	2,859	2,949	2,849	2,745
Announcement Date	27/02/20	26/02/21	24/02/22	24/02/23	26/02/24	27/02/25

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.($)
SILICON STUDIO CORPORATION	-	-	-	-	21.24M
IBM	25.79x	4.14x	14.42x	2.62%	244B
SALESFORCE, INC.	21.93x	4.63x	11.36x	0.76%	189B
ACCENTURE PLC	17.63x	2x	10.31x	2.68%	153B
SNOWFLAKE INC.	-121.61x	16.7x	91.84x	-.--%	108B
CLOUDFLARE, INC.	-484.24x	34.35x	141.12x	-.--%	99.95B
TATA CONSULTANCY SERVICES LTD.	16.32x	2.94x	11.35x	4.93%	95.36B
RELX PLC	23.17x	6x	14.73x	2.43%	69.73B
INFOSYS LIMITED	15.55x	2.26x	9.62x	4.96%	50.55B
NEC CORPORATION	20.45x	1.56x	9.85x	0.9%	40.87B
Average	-51.67x	8.29x	34.95x	2.14%	104.92B
Weighted average by Cap.	-41.57x	7.91x	32.63x	2.02%