Company Valuation: NETSTARS Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 12,091 12,740 16,930 12,069 - -
Change - 5.37% 32.89% -28.71% - -
Enterprise Value (EV) -14,431 -21,135 -19,279 12,069 12,069 12,069
Change - -46.45% 8.78% 162.6% 0% 0%
P/E -33.7x -339x 34.7x 24x 16.2x 11.3x
PBR 1.71x 1.79x 2.22x 1.48x 1.35x 1.18x
PEG - 3.8x -0x 11.41x 0.3x 0.3x
Capitalization / Revenue 3.25x 3.26x 3.54x 2.31x 2.01x 1.8x
EV / Revenue -0x -0x -0x 2.31x 2.01x 1.8x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x -0x 24.1x 14.1x 9.36x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -21.51 -2.25 28.99 29.6 43.95 62.8
Distribution rate - - - - - -
Net sales 1 3,720 3,902 4,788 5,220 6,010 6,690
EBITDA - - - - - -
EBIT 1 -321 -84 293 500 855 1,290
Net income 1 -347 -37 485 500 745 1,065
Net Debt -26,522 -33,875 -36,209 - - -
Reference price 2 725.00 763.00 1,006.00 711.00 711.00 711.00
Nbr of stocks (in thousands) 16,677 16,697 16,829 16,951 - -
Announcement Date 14/02/24 14/02/25 12/02/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.02x - - - 76.2M
50.94x17.6x32.67x-.--% 98.46B
14.65x3.06x6.8x1.84% 79.43B
22.52x6.24x12.01x-.--% 30.64B
37.78x4.06x12.95x-.--% 25.41B
34.63x17.41x28.56x2.46% 22.12B
75.08x5.98x25.55x-.--% 20.62B
7.12x - - 8.76% 17.46B
5.04x2.68x6.36x5.31% 17.44B
11.79x-0.87x-1.55x-.--% 15.38B
Average 28.36x 7.02x 15.42x 2.04% 32.7B
Weighted average by Cap. 32.23x 9.08x 18.42x 1.36%

Y-o-Y evolution of P/E

Valuation ratios - P/E - NETSTARS Co.,Ltd.

Historical PBR trend

Valuation ratios - PBR - NETSTARS Co.,Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - NETSTARS Co.,Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - NETSTARS Co.,Ltd.

  1. Stock Market
  2. Stocks
  3. 5590 Stock
  4. Valuation NETSTARS Co.,Ltd.