Valuation YRGLM Inc.

Stocks

Market Closed - Japan Exchange 10:30:00 24/08/2026 +04			5-day change	1st Jan Change
566.00 ^JPY	0.00%		+1.80%	-0.70%

05-19	YRGLM Inc. signed a letter of intent to acquire ATARA Corporation from Takashi Ishinaga for ¥130 million.	CI
01-06	YRGLM Inc. completed the acquisition of 62.63% stake in Silver Egg Technology Co., Ltd. from Thomas Aquinas Foley, Kyosan Co., Ltd. and others for ¥1.4 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	10,692	6,734	4,383	3,575	3,655	3,900
Change	-	-37.02%	-34.91%	-18.43%	2.25%	6.7%
Enterprise Value (EV) ¹	10,650	6,321	3,946	2,758	3,092	3,021
Change	-	-40.65%	-37.58%	-30.1%	12.13%	-2.3%
P/E	58.4x	28.2x	18.6x	18.1x	53.8x	-27.4x
PBR	8.38x	4.14x	2.47x	1.84x	1.95x	2.35x
PEG	-	0.9x	-37.06x	-1.1x	-0.8x	0x
Capitalization / Revenue	4.08x	2.28x	1.31x	0.99x	1.01x	0.79x
EV / Revenue	4.07x	2.14x	1.18x	0.76x	0.85x	0.61x
EV / EBITDA	21x	10x	5.76x	4.39x	6.75x	4.44x
EV / EBIT	39.3x	17.5x	10x	8.65x	19.2x	10.8x
EV / FCF	37.7x	13.1x	22.5x	8.12x	12.9x	6.5x
FCF Yield	2.65%	7.62%	4.45%	12.3%	7.75%	15.4%
Dividend per Share ²	4	5.2	7	7.4	7.8	7.9
Rate of return	0.24%	0.49%	1%	1.3%	1.32%	1.26%
EPS ²	29.03	37.86	37.67	31.39	11.02	-22.95
Distribution rate	13.8%	13.7%	18.6%	23.6%	70.8%	-34.4%
Net sales ¹	2,618	2,957	3,334	3,626	3,636	4,934
EBITDA ¹	507	632	685	628	458	681
EBIT ¹	271	361	393	319	161	279
Net income ¹	183	239	236	197	68	-142
Net Debt ¹	-42	-413	-437	-817	-563	-879
Reference price ²	1,695.00	1,066.00	700.00	569.00	593.00	629.00
Nbr of stocks (in thousands)	6,308	6,317	6,261	6,283	6,164	6,201
Announcement Date	18/12/20	17/12/21	23/12/22	22/12/23	20/12/24	16/12/25

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
YRGLM INC.	-	-	-	-	22.46M
IBM	23.14x	3.77x	13.17x	2.87%	222B
SNOWFLAKE INC.	-116.79x	18.57x	106.98x	-.--%	115B
ACCENTURE PLC	13.73x	1.52x	7.97x	3.49%	113B
TATA CONSULTANCY SERVICES LTD.	14.91x	2.72x	10.28x	5.51%	87.05B
RELX PLC	20.45x	5.36x	13.17x	2.79%	62.19B
INFOSYS LIMITED	14.69x	2.13x	9.06x	5.31%	47.45B
FUJITSU LIMITED	20.59x	1.68x	10.33x	1.42%	39.79B
NEC CORPORATION	20.4x	1.55x	9.86x	0.92%	38.85B
HCL TECHNOLOGIES LIMITED	17.74x	2.3x	10.68x	4.87%	36.84B
Average	3.21x	4.40x	21.28x	3.02%	76.29B
Weighted average by Cap.	-1.63x	5.29x	25.56x	2.9%