Company Valuation: Pixela Corporation

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 2,797 3,331 2,118 1,324 2,109 3,026
Change - 19.12% -36.41% -37.51% 59.29% 43.52%
Enterprise Value (EV) 1 2,453 2,369 1,751 1,395 2,015 2,451
Change - -3.39% -26.09% -20.36% 44.44% 21.67%
P/E -1.8x -2.8x -1.29x -0.57x -1.2x -3.26x
PBR 2.08x 1.79x 1.64x 2.51x 10.6x 5.33x
PEG - 0.1x 0.65x 0x 0x 0x
Capitalization / Revenue 0.75x 1x 1.06x 0.91x 1.81x 3.02x
EV / Revenue 0.66x 0.71x 0.87x 0.96x 1.73x 2.45x
EV / EBITDA -3.78x -3.26x -1.49x -1.23x -2.45x -3.17x
EV / EBIT -2.33x -2.78x -1.41x -1.13x -2.38x -3.08x
EV / FCF -8.85x -5.12x -2.14x -2.94x -11.7x -3.78x
FCF Yield -11.3% -19.5% -46.6% -34% -8.52% -26.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -15,564 -7,131 -6,990 -3,491 -643.4 -135.1
Distribution rate - - - - - -
Net sales 1 3,735 3,329 2,007 1,451 1,163 1,001
EBITDA 1 -648 -727 -1,174 -1,138 -822 -773
EBIT 1 -1,053 -853 -1,240 -1,239 -846 -796
Net income 1 -1,240 -937 -1,331 -1,413 -1,202 -853
Net Debt 1 -344 -962 -367 71 -94 -575
Reference price 2 28,000.00 20,000.00 9,000.00 2,000.00 770.00 440.00
Nbr of stocks (in thousands) 99.9 167 235 662 2,739 6,878
Announcement Date 28/12/20 28/12/21 26/12/22 28/12/23 27/12/24 26/12/25
1JPY in Million2JPY
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 10.77M
16.57x1.46x7.39x0.95% 124B
20.84x1.3x9.85x1.4% 58.62B
14.53x0.35x4.34x0.77% 20.9B
19.9x - - - 5.32B
34.09x - - 1.63% 3.34B
11.15x0.39x8.81x-.--% 2.48B
20.9x1.29x9.87x2.71% 2.45B
31.92x - - 0.94% 2.29B
Average 21.24x 0.96x 8.05x 1.2% 24.38B
Weighted average by Cap. 18.01x 1.29x 7.82x 1.07%

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. 6731 Stock
  4. Valuation Pixela Corporation