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.($)
- - - - 17.11M
-42.08x0.38x36.78x-.--% 15.1B
12.35x4.82x8.97x2.94% 7.68B
-43.55x1.2x6.42x-.--% 7.36B
38.95x6.22x30.79x-.--% 4.49B
12.32x1.46x7.22x1.33% 2.26B
10.62x0.98x3.93x2.38% 1.55B
21.03x1.37x5.84x - 1.51B
118.86x5.75x43.44x - 1.19B
Average 16.06x 2.77x 17.92x 1.11% 4.57B
Weighted average by Cap. -11.40x 2.27x 21.70x 0.76%

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. 7035 Stock
  4. Valuation and factory,inc.