Company Valuation: and factory,inc.

Data adjusted to current consolidation scope
Fiscal Period: August 2025
Market Cap 1 2,962
Change -
Enterprise Value (EV) 1 2,458
Change -
P/E -9.09x
PBR 3.33x
PEG -
Capitalization / Revenue 0.92x
EV / Revenue 0.77x
EV / EBITDA -10.7x
EV / EBIT -9.1x
EV / FCF -5.87x
FCF Yield -17%
Dividend per Share 2 -
Rate of return -
EPS 2 -28.95
Distribution rate -
Net sales 1 3,209
EBITDA 1 -230
EBIT 1 -270
Net income 1 -326
Net Debt 1 -504
Reference price 2 263.00
Nbr of stocks (in thousands) 11,262
Announcement Date 25/11/25
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 13.87M
26.23x9.77x15.83x0.75% 3,876B
118.48x52.39x85.4x-.--% 442B
19.59x5.66x9.85x1.53% 396B
232.13x20.7x60.61x-.--% 300B
29.22x5.98x18.57x1.27% 272B
2504.3x41.91x137.1x-.--% 257B
73.17x6.72x17.61x-.--% 109B
42.17x11.66x29.9x-.--% 99.98B
13.72x3.65x7.63x-.--% 97.39B
Average 339.89x 17.60x 42.50x 0.39% 584.96B
Weighted average by Cap. 153.24x 14.39x 28.57x 0.66%

Y-o-Y evolution of P/E

Valuation ratios - P/E - and factory,inc.

Historical PBR trend

Valuation ratios - PBR - and factory,inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - and factory,inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - and factory,inc.

  1. Stock Market
  2. Stocks
  3. 7035 Stock
  4. Valuation and factory,inc.