Company Valuation: Speee, Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 50,203 45,891 25,329 38,410 26,742 26,942
Change - -8.59% -44.8% 51.64% -30.38% 0.75%
Enterprise Value (EV) 1 46,892 41,992 20,478 33,578 23,456 22,047
Change - -10.45% -51.23% 63.97% -30.14% -6.01%
P/E 114x 55.8x 23.5x -36.6x 109x -27.7x
PBR 12.6x 9.47x 4.26x 7.62x 4.94x 3.7x
PEG - 0.7x 0.8x 0x -1x 0x
Capitalization / Revenue 5.37x 3.62x 2.25x 2.82x 1.7x 1.64x
EV / Revenue 5.02x 3.31x 1.82x 2.47x 1.49x 1.34x
EV / EBITDA 59.6x 36x 12.6x 36.6x 36x -37.6x
EV / EBIT 64x 38x 13.1x 41.5x 43.7x -32.2x
EV / FCF 92.2x 109x 24.8x 20.1x -15.4x -72.1x
FCF Yield 1.08% 0.92% 4.03% 4.97% -6.49% -1.39%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 44.6 81.41 105.4 -100.4 22.92 -84.82
Distribution rate - - - - - -
Net sales 1 9,347 12,692 11,238 13,605 15,722 16,435
EBITDA 1 787 1,167 1,629 918 651 -586
EBIT 1 733 1,104 1,560 810 537 -685
Net income 1 407 835 1,082 -1,042 244 -950
Net Debt 1 -3,311 -3,899 -4,851 -4,832 -3,286 -4,895
Reference price 2 5,070.00 4,545.00 2,478.00 3,670.00 2,506.00 2,346.00
Nbr of stocks (in thousands) 9,902 10,097 10,222 10,466 10,671 11,484
Announcement Date 21/12/20 21/12/21 19/12/22 21/12/23 23/12/24 22/12/25
1JPY in Million2JPY
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 167M
24.39x3.94x13.76x2.72% 234B
14.33x1.58x8.32x3.34% 118B
-126.64x17.65x97.86x-.--% 114B
14.57x2.66x10.03x5.64% 84.9B
19.8x5.24x12.86x2.87% 59.74B
22.17x1.82x11.31x1.32% 44.12B
14.12x2.05x8.68x5.52% 45.47B
20.98x1.59x10.13x0.9% 41B
17.28x2.18x10.43x5.06% 35.36B
Average 2.33x 4.30x 20.38x 3.04% 77.69B
Weighted average by Cap. -1.93x 5.11x 24.00x 2.84%

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. 4499 Stock
  4. Valuation Speee, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!