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 12,137 - -
Change - 5.37% 32.89% -28.31% - -
Enterprise Value (EV) -14,431 -21,135 -19,279 12,137 12,137 12,137
Change - -46.45% 8.78% 162.95% 0% 0%
P/E -33.7x -339x 34.7x 24.2x 14.8x 10.4x
PBR 1.71x 1.79x 2.22x 1.49x 1.33x 1.15x
PEG - 3.8x -0x 11.5x 0.2x 0.2x
Capitalization / Revenue 3.25x 3.26x 3.54x 2.19x 1.86x 1.67x
EV / Revenue -0x -0x -0x 2.19x 1.86x 1.67x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x -0x 24.3x 12.7x 8.43x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -21.51 -2.25 28.99 29.6 48.45 68.85
Distribution rate - - - - - -
Net sales 1 3,720 3,902 4,788 5,545 6,510 7,265
EBITDA - - - - - -
EBIT 1 -321 -84 293 500 955 1,440
Net income 1 -347 -37 485 500 820 1,165
Net Debt -26,522 -33,875 -36,209 - - -
Reference price 2 725.00 763.00 1,006.00 716.00 716.00 716.00
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
24.19x - - - 79.02M
53.91x18.31x34.06x-.--% 101B
15.84x3.33x7.44x1.7% 85.94B
24.08x6.91x13.28x-.--% 34.03B
36.13x3.82x12.32x-.--% 24.11B
36.38x18.36x30.12x2.34% 23.22B
85.52x6.8x28.93x-.--% 23B
5.73x2.84x6.76x4.71% 19.67B
7.68x - - 8.22% 18.98B
11.84x-0.75x-1.32x-.--% 15.8B
Average 30.13x 7.45x 16.45x 1.89% 34.6B
Weighted average by Cap. 34.01x 9.46x 19.30x 1.3%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 5590 Stock
  4. Valuation NETSTARS Co.,Ltd.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!