Valuation SIOS Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 22/06/2026 BST			5-day change	1st Jan Change
488.00 ^JPY	+2.09%		-1.01%	-3.37%

02-11	SIOS Corporation cancelled the acquisition of SYNC Co., Ltd. from Shinichiro Ito.	CI
01-22	SIOS Corporation entered into a Share Transfer Agreement to acquire SYNC Co., Ltd. from Shinichiro Ito for approximately ¥250 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	5,461	5,054	3,294	2,982	2,991	4,378
Change	-	-7.46%	-34.82%	-9.47%	0.29%	46.39%
Enterprise Value (EV) ¹	3,081	2,220	1,010	558	-585.3	837.9
Change	-	-27.96%	-54.5%	-44.76%	-204.9%	243.14%
P/E	17.6x	13.8x	-5.16x	-166x	8.52x	13.7x
PBR	3.53x	2.66x	2.65x	2.51x	1.95x	2.36x
PEG	-	0.8x	0x	1.7x	-0x	-1.55x
Capitalization / Revenue	0.37x	0.32x	0.23x	0.19x	0.15x	0.23x
EV / Revenue	0.21x	0.14x	0.07x	0.04x	-0.03x	0.04x
EV / EBITDA	9.39x	4.95x	-2.15x	-3.77x	-6.73x	1.82x
EV / EBIT	13.1x	6.2x	-1.76x	-2.67x	-16.7x	2.09x
EV / FCF	5.15x	5.2x	-3.45x	2.72x	-0.81x	-6.53x
FCF Yield	19.4%	19.2%	-29%	36.8%	-123%	-15.3%
Dividend per Share ²	10	10	10	5	-	-
Rate of return	1.59%	1.72%	2.63%	1.45%	-	-
EPS ²	35.76	42.34	-73.71	-2.076	40.49	36.91
Distribution rate	28%	23.6%	-13.6%	-241%	-	-
Net sales ¹	14,841	15,725	14,420	15,889	20,561	19,059
EBITDA ¹	328	448	-470	-148	87	460
EBIT ¹	236	358	-573	-209	35	401
Net income ¹	310	367	-639	-18	351	320
Net Debt ¹	-2,380	-2,834	-2,284	-2,424	-3,576	-3,540
Reference price ²	630.00	583.00	380.00	344.00	345.00	505.00
Nbr of stocks (in thousands)	8,669	8,669	8,669	8,669	8,669	8,669
Announcement Date	26/03/21	28/03/22	29/03/23	29/03/24	28/03/25	25/03/26

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SIOS CORPORATION	-	-	-	-	25.7M
MICROSOFT CORPORATION	21.88x	8.41x	13.98x	0.97%	2,818B
PALANTIR TECHNOLOGIES INC.	95.24x	38.43x	64.23x	-.--%	308B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	139.58x	41.52x	140.49x	0.13%	140B
CADENCE DESIGN SYSTEMS, INC.	86.09x	17.3x	37.59x	-.--%	107B
SYNOPSYS, INC.	168.33x	9.78x	24.17x	-.--%	87.22B
DATADOG, INC.	409.3x	17.2x	69.27x	-.--%	79.38B
SEA LIMITED	30.04x	1.55x	12.1x	-.--%	55.91B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	136.52x	5.1x	25.96x	-.--%	44.43B
ROBLOX CORPORATION	-33.85x	4.54x	21.75x	-.--%	36.89B
Average	117.01x	15.98x	45.51x	0.12%	367.69B
Weighted average by Cap.	47.16x	12.48x	25.32x	0.75%