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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 20.43M
1197.01x43.94x89.75x - 2,008B
29.72x6.35x29.63x0.2% 204B
16.58x2.94x7.44x2.28% 195B
10.95x2.49x6.68x4.32% 176B
15.04x2.4x7.98x2.82% 72.73B
13.43x1.46x4.97x3.31% 39.1B
19.33x5.33x9.75x4.91% 31.29B
8.24x0.29x1.18x7.98% 21.97B
12.53x3.19x7.19x7.36% 19.51B
Average 146.98x 7.60x 18.29x 4.15% 276.75B
Weighted average by Cap. 873.55x 32.88x 68.70x 2.7%

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.