|
Market Closed -
Japan Exchange
07:30:00 20/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 156.00 JPY | -1.27% |
|
-6.59% | -8.77% |
| 10-14 | GameWith Inc. Reports Earnings Results for the First Quarter Ended August 31, 2026 | CI |
| 07-15 | GameWith Inc. Reports Earnings Results for the Full Year Ended May 31, 2026 | CI |
Company Valuation: GameWith Inc.
Data adjusted to current consolidation scope
| Fiscal Period: May | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,545 | 6,931 | 4,558 | 3,562 | 3,335 | 2,759 | - | - |
| Change | - | -18.88% | -34.24% | -21.84% | -6.37% | -17.28% | - | - |
| Enterprise Value (EV) | 5,913 | 4,337 | 2,033 | 1,464 | 1,015 | 2,759 | 2,759 | 2,759 |
| Change | - | -26.64% | -53.13% | -27.96% | -30.66% | 171.72% | 0% | 0% |
| P/E | 72x | 38.9x | -13.3x | -15.1x | 134x | 144x | 27.7x | 18.4x |
| PBR | 2.61x | 2.06x | 1.56x | 1.33x | 1.23x | - | - | - |
| PEG | - | 0.7x | 0x | 0.5x | -1x | -6.2x | 0x | 0.4x |
| Capitalization / Revenue | 2.74x | 1.97x | 1.3x | 1.03x | 0.82x | 0.68x | 0.63x | 0.59x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.68x | 0.63x | 0.59x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | -0x | 0x | 55.2x | 18.4x | 11x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 6.57 | 9.99 | -19.57 | -13.5 | 1.43 | 1.1 | 5.7 | 8.6 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,120 | 3,512 | 3,497 | 3,451 | 4,047 | 4,050 | 4,400 | 4,700 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 200 | 337.4 | 67 | -196 | 101.7 | 50 | 150 | 250 |
| Net income 1 | 118 | 179 | -347 | -235 | 25.1 | 20 | 100 | 150 |
| Net Debt | -2,632 | -2,594 | -2,525 | -2,098 | -2,320 | - | - | - |
| Reference price 2 | 473.00 | 389.00 | 261.00 | 204.00 | 191.00 | 158.00 | 158.00 | 158.00 |
| Nbr of stocks (in thousands) | 18,065 | 17,818 | 17,463 | 17,463 | 17,463 | 17,463 | - | - |
| Announcement Date | 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 143.64x | - | - | - | 17.42M | |
| 16.71x | 8.11x | 17.39x | 0.25% | 4,187B | |
| 23.16x | 7.15x | 12.73x | 0.3% | 1,797B | |
| 31.52x | 14.75x | 23.3x | 0.57% | 540B | |
| 14.45x | 3.84x | 8.89x | 1.41% | 479B | |
| 19.5x | 5.78x | 17.34x | -.--% | 291B | |
| 20.56x | 1.51x | 10.2x | 1% | 270B | |
| 106.43x | 14.04x | 75.4x | -.--% | 220B | |
| 22.03x | 2.51x | 12.76x | -.--% | 143B | |
| 8.31x | 0.95x | 4.08x | -.--% | 116B | |
| Average | 40.63x | 6.52x | 20.23x | 0.39% | 804.28B | |
| Weighted average by Cap. | 21.67x | 7.74x | 17.31x | 0.35% |
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
