Valuation SIOS Corporation

Stocks

Delayed Japan Exchange Other stock markets 10:30:00 03/08/2026 +04			5-day change	1st Jan Change
508.00 ^JPY	-0.59%		+0.40%	+0.59%

02-12	SIOS Corporation cancelled the acquisition of SYNC Co., Ltd. from Shinichiro Ito.	CI
01-23	SIOS Corporation entered into a Share Transfer Agreement to acquire SYNC Co., Ltd. from Shinichiro Ito for approximately ¥250 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	5,461	5,054	3,294	2,982	2,991	4,378
Change	-	-7.46%	-34.82%	-9.47%	0.29%	46.39%
Enterprise Value (EV) ¹	3,081	2,220	1,010	558	-585.3	837.9
Change	-	-27.96%	-54.5%	-44.76%	-204.9%	243.14%
P/E	17.6x	13.8x	-5.16x	-166x	8.52x	13.7x
PBR	3.53x	2.66x	2.65x	2.51x	1.95x	2.36x
PEG	-	0.8x	0x	1.7x	-0x	-1.55x
Capitalization / Revenue	0.37x	0.32x	0.23x	0.19x	0.15x	0.23x
EV / Revenue	0.21x	0.14x	0.07x	0.04x	-0.03x	0.04x
EV / EBITDA	9.39x	4.95x	-2.15x	-3.77x	-6.73x	1.82x
EV / EBIT	13.1x	6.2x	-1.76x	-2.67x	-16.7x	2.09x
EV / FCF	5.15x	5.2x	-3.45x	2.72x	-0.81x	-6.53x
FCF Yield	19.4%	19.2%	-29%	36.8%	-123%	-15.3%
Dividend per Share ²	10	10	10	5	-	-
Rate of return	1.59%	1.72%	2.63%	1.45%	-	-
EPS ²	35.76	42.34	-73.71	-2.076	40.49	36.91
Distribution rate	28%	23.6%	-13.6%	-241%	-	-
Net sales ¹	14,841	15,725	14,420	15,889	20,561	19,059
EBITDA ¹	328	448	-470	-148	87	460
EBIT ¹	236	358	-573	-209	35	401
Net income ¹	310	367	-639	-18	351	320
Net Debt ¹	-2,380	-2,834	-2,284	-2,424	-3,576	-3,540
Reference price ²	630.00	583.00	380.00	344.00	345.00	505.00
Nbr of stocks (in thousands)	8,669	8,669	8,669	8,669	8,669	8,669
Announcement Date	26/03/21	28/03/22	29/03/23	29/03/24	28/03/25	25/03/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SIOS CORPORATION	-	-	-	-	27.8M
MICROSOFT CORPORATION	23.66x	8.73x	14.24x	0.86%	3,451B
PALANTIR TECHNOLOGIES INC.	91.04x	36.73x	61.23x	-.--%	295B
DATADOG, INC.	484.04x	20.87x	83.79x	-.--%	95.39B
CADENCE DESIGN SYSTEMS, INC.	70.97x	14.93x	31.47x	-.--%	93.64B
SYNOPSYS, INC.	144.06x	8.46x	21.6x	-.--%	74.44B
SEA LIMITED	35.52x	1.87x	14.62x	-.--%	65.38B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	118.38x	5.19x	25.41x	-.--%	45.42B
DASSAULT SYSTÈMES SE	20.14x	3.78x	10.43x	1.4%	30.53B
TWILIO INC.	93.27x	4.83x	23.25x	-.--%	29.95B
Average	120.12x	11.71x	31.78x	0.25%	418.06B
Weighted average by Cap.	43.81x	10.90x	19.82x	0.72%