Valuation GIFTEE Japan Exchange

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 24/07/2026 BST			5-day change	1st Jan Change
998.00 ^JPY	-0.60%		0.00%	-20.54%

05-31

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	55,741	49,912	53,127	38,222	37,388	29,781	-	-
Change	-	-10.46%	6.44%	-28.06%	-2.18%	-20.34%	-	-
Enterprise Value (EV) ¹	53,083	48,212	56,186	46,406	37,388	18,828	15,928	11,588
Change	-	-9.18%	16.54%	-17.41%	-19.43%	-49.64%	-15.4%	-27.25%
P/E	356x	4,553x	410x	-74.8x	39.9x	13.7x	9.25x	7.74x
PBR	7.38x	6.46x	6.7x	5.03x	4.41x	2.75x	2.25x	-
PEG	-	-48.9x	0x	0x	-0x	0x	0.2x	0.4x
Capitalization / Revenue	15x	10.6x	7.35x	4x	2.64x	1.76x	1.51x	1.49x
EV / Revenue	14.3x	10.2x	7.78x	4.86x	2.64x	1.11x	0.81x	0.58x
EV / EBITDA	93.5x	72.2x	33.8x	20.2x	10x	4.53x	2.82x	1.86x
EV / EBIT	172x	133x	44.3x	26.6x	14.4x	5.29x	3.19x	2.02x
EV / FCF	-16.6x	-50.7x	-11.8x	-12.2x	-	-24.1x	5.55x	-
FCF Yield	-6.04%	-1.97%	-8.51%	-8.22%	-	-4.14%	18%	-
Dividend per Share ²	-	-	-	10	13	17	29.33	31
Rate of return	-	-	-	0.77%	1.04%	1.7%	2.94%	3.11%
EPS ²	5.49	0.38	4.43	-17.33	31.51	73.09	107.9	128.9
Distribution rate	-	-	-	-57.7%	41.3%	23.3%	27.2%	24.1%
Net sales ¹	3,725	4,723	7,226	9,554	14,149	16,934	19,749	19,922
EBITDA ¹	567.8	668	1,660	2,295	3,740	4,161	5,650	6,238
EBIT ¹	308	362	1,267	1,743	2,603	3,556	5,000	5,728
Net income ¹	150	10	129	-510	935	2,176	3,210	3,838
Net Debt ¹	-2,658	-1,700	3,059	8,184	-	-10,953	-13,853	-18,193
Reference price ²	1,957.00	1,730.00	1,816.00	1,296.00	1,256.00	998.00	998.00	998.00
Nbr of stocks (in thousands)	28,483	28,851	29,255	29,492	29,767	29,841	-	-
Announcement Date	14/02/22	14/02/23	14/02/24	14/02/25	13/02/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IBM	21.16x	3.48x	12.12x	3.16%	202B
SNOWFLAKE INC.	-93.89x	14.84x	85.94x	-.--%	92.91B
ACCENTURE PLC	10.88x	1.2x	6.29x	4.42%	89.95B
TATA CONSULTANCY SERVICES LTD.	14.62x	2.66x	10.06x	5.62%	84.7B
RELX PLC	20.17x	5.27x	12.97x	2.84%	59.85B
INFOSYS LIMITED	13.61x	1.98x	8.38x	5.73%	43.77B
HCL TECHNOLOGIES LIMITED	17.31x	2.21x	10.6x	5.02%	35.71B
FUJITSU LIMITED	18.74x	1.51x	9.48x	1.58%	34.75B
NEC CORPORATION	19.59x	1.45x	9.18x	1.01%	34.43B
Average	4.69x	3.85x	18.34x	3.26%	75.32B
Weighted average by Cap.	2.23x	4.42x	20.68x	3.25%