|
Market Closed -
Japan Exchange
07:30:00 20/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 176.00 JPY | +0.57% |
|
-0.56% | +2.92% |
| 07-15 | GameWith Inc. Reports Earnings Results for the Full Year Ended May 31, 2026 | CI |
| 04-08 | GameWith Inc. Reports Earnings Results for the Nine Months Ended February 28, 2026 | CI |
Company Valuation: GameWith Inc.
Data adjusted to current consolidation scope
| Fiscal Period: May | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 11,007 | 8,545 | 6,931 | 4,558 | 3,562 | 3,074 | - | - |
| Change | - | -22.37% | -18.88% | -34.24% | -21.84% | -13.73% | - | - |
| Enterprise Value (EV) | 8,731 | 5,913 | 4,337 | 2,033 | 1,464 | 3,074 | 3,074 | 3,074 |
| Change | - | -32.28% | -26.64% | -53.13% | -27.96% | 109.87% | 0% | 0% |
| P/E | -50.5x | 72x | 38.9x | -13.3x | -15.1x | 134x | 160x | 30.9x |
| PBR | 3.5x | 2.61x | 2.06x | 1.56x | 1.33x | 1.23x | - | - |
| PEG | - | -0x | 0.7x | 0x | 0.5x | -1x | -1.8x | 0x |
| Capitalization / Revenue | 3.82x | 2.74x | 1.97x | 1.3x | 1.03x | 0.82x | 0.76x | 0.7x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.75x | 0.76x | 0.7x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | -0x | 0x | 0x | 0x | -0x | 15.4x | 61.5x | 20.5x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -12.07 | 6.57 | 9.99 | -19.57 | -13.5 | 1.43 | 1.1 | 5.7 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,880 | 3,120 | 3,512 | 3,497 | 3,451 | 4,047 | 4,050 | 4,400 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | -209 | 200 | 337.4 | 67 | -196 | 101.7 | 50 | 150 |
| Net income 1 | -217 | 118 | 179 | -347 | -235 | 25.1 | 20 | 100 |
| Net Debt | -2,276 | -2,632 | -2,594 | -2,525 | -2,098 | - | - | - |
| Reference price 2 | 610.00 | 473.00 | 389.00 | 261.00 | 204.00 | 176.00 | 176.00 | 176.00 |
| Nbr of stocks (in thousands) | 18,045 | 18,065 | 17,818 | 17,463 | 17,463 | 17,463 | - | - |
| Announcement Date | 14/07/21 | 13/07/22 | 12/07/23 | 10/07/24 | 09/07/25 | 15/07/26 | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.35x | - | - | - | 19.28M | |
| 15.54x | 4.12x | 9.52x | 1.32% | 512B | |
| 22.38x | 6.62x | 19.88x | -.--% | 334B | |
| 23.79x | 2.79x | 14.2x | -.--% | 159B | |
| 35.24x | 6.99x | 19.66x | -.--% | 110B | |
| 37.49x | 4.37x | 28.91x | -.--% | 110B | |
| 2.7x | 70.66x | 1.89x | 0.15% | 95.1B | |
| 85.43x | 5.07x | 24.25x | -.--% | 95.42B | |
| 10.48x | 7.97x | 92.97x | 0.64% | 93.36B | |
| 8.55x | 2.75x | 59.71x | 0.74% | 37.25B | |
| Average | 26.19x | 12.37x | 30.11x | 0.32% | 154.62B | |
| Weighted average by Cap. | 23.87x | 9.10x | 21.03x | 0.5% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 6552 Stock
- Valuation GameWith Inc.
Select your edition
All financial news and data tailored to specific country editions
