Company Valuation: Fixstars Corporation

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 37,126 25,719 33,814 37,680 51,448 59,152
Change - -30.72% 31.48% 11.43% 36.54% 14.97%
Enterprise Value (EV) 1 35,247 23,973 30,861 34,348 47,138 54,020
Change - -31.99% 28.73% 11.3% 37.24% 14.6%
P/E 55.9x 47.6x 31.4x 26x 34.4x 30.4x
PBR 10.8x 7.28x 7.66x 6.68x 7.65x 7.17x
PEG - -2.7x 0x 0.8x 11x 1x
Capitalization / Revenue 6.44x 4.68x 5.36x 5.35x 6.44x 6.15x
EV / Revenue 6.11x 4.36x 4.89x 4.88x 5.9x 5.62x
EV / EBITDA 28.2x 22.6x 17.4x 15.5x 19.2x 19.7x
EV / EBIT 29.8x 24.7x 19x 16.5x 20.5x 21x
EV / FCF 58.8x 41.7x 22.4x 74.8x 34.5x 46.1x
FCF Yield 1.7% 2.4% 4.47% 1.34% 2.9% 2.17%
Dividend per Share 2 6 5 10 13 14 18
Rate of return 0.53% 0.63% 0.95% 1.11% 0.88% 0.98%
EPS 2 20.22 16.63 33.51 44.98 46.39 60.33
Distribution rate 29.7% 30.1% 29.8% 28.9% 30.2% 29.8%
Net sales 1 5,764 5,501 6,310 7,038 7,995 9,617
EBITDA 1 1,248 1,060 1,771 2,223 2,450 2,744
EBIT 1 1,184 972 1,624 2,087 2,304 2,578
Net income 1 668 543 1,082 1,447 1,494 1,945
Net Debt 1 -1,879 -1,746 -2,953 -3,332 -4,310 -5,132
Reference price 2 1,130.00 791.00 1,052.00 1,171.00 1,597.00 1,834.00
Nbr of stocks (in thousands) 32,855 32,515 32,143 32,178 32,216 32,253
Announcement Date 17/12/20 23/12/21 21/12/22 20/12/23 18/12/24 16/12/25
1JPY in Million2JPY
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 442M
15.03x4.06x8.5x-.--% 108B
19.65x12.52x14.91x-.--% 103B
29.69x6.34x15.39x-.--% 53B
47.31x4.36x13.15x-.--% 48.73B
16.34x5.85x14.95x0.87% 40.59B
17.31x6.6x13.5x-.--% 16.66B
25.34x2.35x13.55x-.--% 14.32B
27.14x - - 3.58% 10.79B
78.06x4.74x19.4x-.--% 10.36B
Average 30.65x 5.85x 14.17x 0.5% 40.64B
Weighted average by Cap. 24.51x 6.86x 13.01x 0.18%

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. 3687 Stock
  4. Valuation Fixstars Corporation