|
Market Closed -
OTC Markets
14:30:16 30/06/2026 BST
|
5-day change | 1st Jan Change | ||
| 26.76 USD | -10.80% |
|
-.--% | - |
| 09-21 | Money Forward, Inc.(TSE:3994) dropped from FTSE All-World Index | CI |
| 07-14 | Japan Earnings Wrap: Sansan and Sakata Seed Surge, Money Forward Drops | MT |
Company Valuation: Money Forward, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: November | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 416,166 | 262,620 | 245,873 | 257,145 | 230,945 | 351,870 | - | - |
| Change | - | -36.9% | -6.38% | 4.58% | -10.19% | 52.36% | - | - |
| Enterprise Value (EV) 1 | 388,500 | 252,809 | 224,390 | 234,339 | 210,821 | 336,786 | 330,044 | 322,864 |
| Change | - | -34.93% | -11.24% | 4.43% | -10.04% | 59.75% | -2% | -2.18% |
| P/E | -261x | -27.7x | -38.8x | -40.5x | 145x | -125,054x | 104x | 42.4x |
| PBR | 10.3x | 8.06x | 8.84x | 7.27x | 5.65x | 8.35x | 7.97x | 6.34x |
| PEG | - | -0x | 1.2x | 71.78x | -1x | 1,248x | -0x | 0x |
| Capitalization / Revenue | 26.6x | 12.2x | 8.09x | 6.37x | 4.59x | 5.66x | 4.8x | 4.09x |
| EV / Revenue | 24.9x | 11.8x | 7.39x | 5.81x | 4.19x | 5.42x | 4.51x | 3.75x |
| EV / EBITDA | 903x | -41.9x | -99.3x | 136x | 42.5x | 30.1x | 19.5x | 13x |
| EV / EBIT | -366x | -29.9x | -35.5x | -49.5x | -79.5x | 320x | 54.3x | 24.9x |
| EV / FCF | -83.3x | -38.3x | -76.8x | -21.1x | -27.7x | 249x | 21.6x | 19.1x |
| FCF Yield | -1.2% | -2.61% | -1.3% | -4.75% | -3.61% | 0.4% | 4.63% | 5.24% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -29.97 | -176.4 | -117 | -116.3 | 28.78 | -0.0507 | 60.86 | 149.5 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 15,633 | 21,477 | 30,380 | 40,364 | 50,350 | 62,134 | 73,232 | 86,005 |
| EBITDA 1 | 430 | -6,029 | -2,260 | 1,727 | 4,963 | 11,185 | 16,912 | 24,883 |
| EBIT 1 | -1,062 | -8,469 | -6,329 | -4,735 | -2,653 | 1,051 | 6,077 | 12,943 |
| Net income 1 | -1,482 | -9,449 | -6,315 | -6,331 | 1,587 | -4.453 | 3,365 | 8,269 |
| Net Debt 1 | -27,666 | -9,811 | -21,482 | -22,807 | -20,124 | -15,085 | -21,826 | -29,006 |
| Reference price 2 | 7,820.00 | 4,885.00 | 4,542.00 | 4,709.00 | 4,174.00 | 6,344.00 | 6,344.00 | 6,344.00 |
| Nbr of stocks (in thousands) | 53,218 | 53,760 | 54,133 | 54,607 | 55,329 | 55,465 | - | - |
| Announcement Date | 14/01/22 | 16/01/23 | 12/01/24 | 14/01/25 | 14/01/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.85x | 9.91x | 16.2x | 0.73% | 3,930B | |
| 123.73x | 54.75x | 89.15x | -.--% | 462B | |
| 21.79x | 6.15x | 10.76x | 1.38% | 439B | |
| 266.42x | 23.8x | 69.69x | -.--% | 343B | |
| 2788.6x | 46.79x | 153.01x | -.--% | 286B | |
| 26.7x | 5.36x | 16.89x | 1.42% | 245B | |
| 89.31x | 8.68x | 23.22x | -.--% | 143B | |
| 61.85x | 16.7x | 43.99x | -.--% | 140B | |
| 497.08x | 21.33x | 84.3x | -.--% | 99.91B | |
| Average | 433.59x | 21.50x | 56.36x | 0.39% | 676.5B | |
| Weighted average by Cap. | 187.12x | 15.69x | 32.73x | 0.63% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 3994 Stock
- MNYFF Stock
- Valuation Money Forward, Inc.
Select your edition
All financial news and data tailored to specific country editions
