Company Valuation: note inc.

Data adjusted to current consolidation scope
Fiscal Period: November 2024 2025
Market Cap 1 7,506 27,672
Change - 268.68%
Enterprise Value (EV) 1 5,432 25,309
Change - 365.95%
P/E 77x 64.5x
PBR 4.36x 9.68x
PEG - 0x
Capitalization / Revenue 2.27x 6.68x
EV / Revenue 1.64x 6.11x
EV / EBITDA 87.6x 96.6x
EV / EBIT 102x 98.9x
EV / FCF 35.5x 104x
FCF Yield 2.82% 0.96%
Dividend per Share 2 - -
Rate of return - -
EPS 2 6.34 25.77
Distribution rate - -
Net sales 1 3,312 4,141
EBITDA 1 62 262
EBIT 1 53 256
Net income 1 98 440
Net Debt 1 -2,074 -2,363
Reference price 2 488.00 1,662.00
Nbr of stocks (in thousands) 15,380 16,650
Announcement Date 25/02/25 25/02/26
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 211M
57.27x3.15x9.43x0.18% 782M
18.23x - - 8.6% 140M
15.61x - - 4.06% 53.2M
Average 30.37x 3.15x 9.43x 4.28% 296.63M
Weighted average by Cap. 49.38x 3.15x 9.43x 1.6%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!