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.($)
- - - - 365M
16.71x8.11x17.39x0.25% 4,187B
23.16x7.15x12.73x0.3% 1,797B
31.52x14.75x23.3x0.57% 540B
14.45x3.84x8.89x1.41% 479B
19.5x5.78x17.34x-.--% 291B
20.56x1.51x10.2x1% 270B
106.43x14.04x75.4x-.--% 220B
22.03x2.51x12.76x-.--% 143B
8.31x0.95x4.08x-.--% 116B
Average 29.19x 6.52x 20.23x 0.39% 804.31B
Weighted average by Cap. 21.67x 7.74x 17.31x 0.35%

Y-o-Y evolution of P/E

Valuation ratios - P/E - note inc.

Historical PBR trend

Valuation ratios - PBR - note inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - note inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - note inc.