Valuation Interfactory, Inc.

Stocks

Delayed Japan Exchange 05:06:14 17/08/2026 BST			5-day change	1st Jan Change
350.00 ^JPY	-0.57%		-0.57%	-18.22%

22/02/24	Tranche Update on Interfactory, Inc.'s Equity Buyback Plan announced on February 21, 2024.	CI
21/02/24	Interfactory, Inc.'s Equity Buyback announced on February 21, 2024, has closed with 90,000 shares, representing 2.18% for $46.98 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025
Market Cap ¹	9,188	4,042	2,846	1,920	2,162
Change	-	-56.01%	-29.6%	-32.52%	12.61%
Enterprise Value (EV) ¹	8,602	3,816	2,795	2,014	2,055
Change	-	-55.64%	-26.76%	-27.93%	2.04%
P/E	67.3x	202x	136x	-62.9x	15.8x
PBR	9.65x	4.01x	2.54x	1.84x	1.83x
PEG	9.77x	-2.4x	75.4x	0x	-0x
Capitalization / Revenue	4.23x	1.77x	1.14x	0.74x	0.76x
EV / Revenue	3.96x	1.67x	1.12x	0.78x	0.72x
EV / EBITDA	34.1x	39.3x	20.3x	12.7x	5.18x
EV / EBIT	41.2x	103x	51.8x	-80.6x	10.5x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	34.19	4.99	5.08	-7.571	33.96
Distribution rate	-	-	-	-	-
Net sales ¹	2,170	2,283	2,487	2,595	2,864
EBITDA ¹	252	97	138	159	397
EBIT ¹	209	37	54	-25	196
Net income ¹	131	20	22	-31	137
Net Debt ¹	-586	-226	-51	94	-107
Reference price ²	2,302.00	1,009.00	690.00	476.00	536.00
Nbr of stocks (in thousands)	3,992	4,006	4,124	4,034	4,034
Announcement Date	27/08/21	26/08/22	25/08/23	23/08/24	20/08/25

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
INTERFACTORY, INC.	-	-	-	-	8.92M
MICROSOFT CORPORATION	25.14x	9.29x	15.12x	0.79%	3,679B
PALANTIR TECHNOLOGIES INC.	114.9x	49.61x	80.52x	-.--%	418B
DATADOG, INC.	453.09x	19.52x	76.87x	-.--%	91.73B
CADENCE DESIGN SYSTEMS, INC.	67.65x	14.27x	30.09x	-.--%	89.45B
SYNOPSYS, INC.	156.19x	9.11x	23.26x	-.--%	80.71B
SEA LIMITED	40.6x	2.09x	16.67x	-.--%	74.69B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	128.83x	5.3x	25.56x	-.--%	46.17B
ATLASSIAN CORPORATION	163.95x	5.21x	20.04x	-.--%	41.06B
TWILIO INC.	27.79x	5.71x	27.4x	-.--%	36.58B
Average	130.90x	13.34x	35.06x	0.09%	455.73B
Weighted average by Cap.	47.72x	13.06x	23.07x	0.64%