Valuation Gurunavi, Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 12/06/2026 BST			5-day change	1st Jan Change
123.00 ^JPY	-2.38%		-6.11%	-24.54%

06-01	Shift to Log Loss on Affiliate Shares and Investment Securities	MT
05-13	Gurunavi, Inc. Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	26,012	28,948	23,543	18,573	17,400	16,695
Change	-	11.29%	-18.67%	-21.11%	-6.32%	-4.05%
Enterprise Value (EV) ¹	14,359	21,441	16,581	12,507	14,232	15,053
Change	-	49.32%	-22.67%	-24.57%	13.79%	5.77%
P/E Ratio	27.4x	-2.98x	-3.74x	-7.53x	-34.3x	148x
PBR	1.35x	3.09x	2.66x	2.69x	2.84x	3.38x
PEG	-	0x	0.1x	0.1x	0.4x	-1x
Capitalization / Revenue	0.84x	1.79x	1.83x	1.51x	1.34x	1.24x
EV / Revenue	0.46x	1.33x	1.29x	1.02x	1.1x	1.12x
EV / EBITDA	3.02x	-3.86x	-3.59x	-8.1x	-51.2x	29.1x
EV / EBIT	7.88x	-2.89x	-3.46x	-7.25x	-42x	57.2x
EV / FCF	3.79x	-11.5x	-3.62x	-10.6x	-6.41x	-39.4x
FCF Yield	26.4%	-8.67%	-27.7%	-9.44%	-15.6%	-2.54%
Dividend per Share ²	8	-	-	-	-	-
Rate of return	1.44%	-	-	-	-	-
EPS ²	20.25	-206.9	-114.4	-44.24	-8.979	2
Distribution rate	39.5%	-	-	-	-	-
Net sales ¹	30,927	16,181	12,852	12,296	12,982	13,458
EBITDA ¹	4,757	-5,561	-4,614	-1,544	-278	518
EBIT ¹	1,822	-7,423	-4,786	-1,724	-339	263
Net income ¹	949	-9,704	-5,768	-2,286	-363	211
Net Debt ¹	-11,653	-7,507	-6,962	-6,066	-3,168	-1,642
Reference price ²	555.00	617.00	428.00	333.00	308.00	296.00
Nbr of stocks (in thousands)	46,869	46,918	55,007	55,775	56,494	56,402
Announcement Date	18/06/20	22/06/21	23/06/22	22/06/23	27/06/24	24/06/25

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GURUNAVI, INC.	-	-	-	-	43.29M
ALPHABET INC.	25.29x	8.86x	19.04x	0.24%	4,381B
BAIDU, INC.	16.57x	1.77x	9.43x	-.--%	39.39B
NAVER CORPORATION	20.04x	2.36x	9.98x	1.04%	24.38B
LY CORPORATION	14.96x	2.08x	8.3x	1.79%	17.22B
LASTMINUTE.COM N.V.	6.64x	0.23x	1.52x	4.06%	169M
Average	16.70x	3.06x	9.66x	1.43%	743.66B
Weighted average by Cap.	25.15x	8.74x	18.87x	0.25%