Valuation Stmn, Inc.

Stocks

Delayed Japan Exchange 06:30:00 28/10/2026 GMT			5-day change	1st Jan Change
622.00 ^JPY	+0.48%		+1.47%	-24.24%

08-14	Stmn, Inc. Revises Dividend Guidance for the Fiscal Year Ending December 31, 2026	CI
08-14	Stmn, Inc. Revises Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025
Market Cap ¹	4,913	6,997	6,777	7,210
Change	-	42.43%	-3.15%	6.38%
Enterprise Value (EV) ¹	3,744	5,622	5,646	6,194
Change	-	50.18%	0.42%	9.69%
P/E	50.9x	56.5x	49.6x	34.9x
PBR	4.77x	5.76x	5.04x	4.69x
PEG	-	2.2x	5.33x	0.7x
Capitalization / Revenue	3.78x	3.72x	2.52x	1.89x
EV / Revenue	2.88x	2.99x	2.1x	1.62x
EV / EBITDA	25x	29.4x	22.1x	18.8x
EV / EBIT	28.6x	34.1x	25.1x	21.3x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	-	4	4	6
Rate of return	-	0.5%	0.52%	0.73%
EPS ²	11.42	14.29	15.62	23.51
Distribution rate	-	28%	25.6%	25.5%
Net sales ¹	1,300	1,879	2,692	3,817
EBITDA ¹	150	191	256	329
EBIT ¹	131	165	225	291
Net income ¹	99	125	137	208
Net Debt ¹	-1,169	-1,375	-1,131	-1,016
Reference price ²	581.00	807.00	775.00	821.00
Nbr of stocks (in thousands)	8,456	8,671	8,745	8,781
Announcement Date	30/03/23	29/03/24	28/03/25	26/03/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
STMN, INC.	-	-	-	-	34.43M
VISA, INC.	32.07x	16.33x	23.21x	0.67%	738B
CINTAS CORPORATION	38.97x	7.09x	25.15x	0.92%	85.29B
UNITED RENTALS, INC.	24.02x	4.8x	10.46x	0.68%	71.95B
PAYPAL HOLDINGS, INC.	11.08x	1.45x	7.21x	1%	46.95B
BLOCK, INC.	44.16x	1.68x	9.39x	-.--%	45.26B
NEBIUS GROUP	-80.67x	18.05x	43.78x	-.--%	46.73B
SUNBELT RENTALS HOLDINGS, INC.	20.89x	3.52x	8.39x	1.51%	33.54B
CORPAY, INC.	19.9x	6.09x	11.67x	-.--%	26.07B
FISERV, INC.	9.96x	2.6x	6.29x	-.--%	25.21B
Average	13.38x	6.84x	16.17x	0.53%	111.87B
Weighted average by Cap.	25.86x	12.80x	21.07x	0.64%