Company Valuation: WirelessGate, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2025
Market Cap 1 6,028 3,765 2,596 2,623
Change - -37.54% -31.05% -
Enterprise Value (EV) 1 6,054 3,096 1,738 1,992
Change - -48.86% -43.87% -
P/E -43.1x -9.7x 99.8x 9.34x
PBR 7.53x 4.22x 2.81x 1.64x
PEG - -0x -1x -
Capitalization / Revenue 0.56x 0.39x 0.3x 0.31x
EV / Revenue 0.56x 0.32x 0.2x 0.24x
EV / EBITDA 41.2x -12.8x 8.05x 10.9x
EV / EBIT 96.1x -10.9x 8.82x 11.5x
EV / FCF -232x 15.5x 64.7x -
FCF Yield -0.43% 6.43% 1.55% -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -13.05 -36.17 2.424 25.81
Distribution rate - - - -
Net sales 1 10,745 9,776 8,531 8,348
EBITDA 1 147 -242 216 183
EBIT 1 63 -284 197 173
Net income 1 -139 -388 26 281
Net Debt 1 26 -669 -858 -631
Reference price 2 562.00 351.00 242.00 241.00
Nbr of stocks (in thousands) 10,727 10,727 10,727 10,886
Announcement Date 26/03/21 24/03/22 28/03/23 24/03/26
1JPY in Million2JPY
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 20.68M
2349.94x45.85x93.94x - 2,014B
33.69x6.67x27.65x0.17% 227B
14.84x2.73x6.89x2.55% 178B
10.7x2.46x6.59x4.42% 173B
15.41x2.46x8.14x2.75% 73.58B
14.73x1.44x4.89x3.31% 37.93B
19.55x5.39x9.83x4.84% 30.88B
8.37x0.28x1.14x7.83% 21.92B
12.38x3.15x7.09x7.46% 18.31B
Average 275.51x 7.82x 18.46x 4.17% 277.47B
Weighted average by Cap. 1,710.80x 34.32x 71.74x 2.69%

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. 9419 Stock
  4. Valuation WirelessGate, Inc.