Valuation VELTRA Corporation

Stocks

Delayed Japan Exchange 07:30:00 14/09/2026 BST			5-day change	1st Jan Change
161.00 ^JPY	+1.90%		+1.26%	-8.00%

04/02/24	VELTRA Corporation announced that it has received ¥499.99968 million in funding from JTB Corp.	CI
16/01/24	VELTRA Corporation announced that it expects to receive ¥499.99968 million in funding from JTB Corp.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	13,076	14,887	20,955	20,921	9,880	6,405
Change	-	13.85%	40.77%	-0.16%	-52.77%	-35.18%
Enterprise Value (EV) ¹	12,919	13,715	18,656	17,726	4,714	718.8
Change	-	6.16%	36.03%	-4.99%	-73.41%	-84.75%
P/E	-8.44x	-12.8x	-25.8x	-367x	-24.2x	45.9x
PBR	23.7x	12.9x	15.4x	15.6x	3.94x	2.42x
PEG	-	0.4x	0.7x	3.9x	-0x	-0x
Capitalization / Revenue	14.7x	30.3x	18x	6.7x	2.3x	1.4x
EV / Revenue	14.5x	27.9x	16x	5.68x	1.1x	0.16x
EV / EBITDA	-11.8x	-15.3x	-30.7x	227x	-589x	2.51x
EV / EBIT	-9.68x	-12.5x	-23.5x	-265x	-26.8x	6.85x
EV / FCF	-4.26x	-40.5x	44x	15.2x	20.9x	1.34x
FCF Yield	-23.5%	-2.47%	2.27%	6.59%	4.79%	74.4%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-53.57	-35.11	-22.91	-1.603	-11.16	3.81
Distribution rate	-	-	-	-	-	-
Net sales ¹	890	492	1,163	3,123	4,304	4,581
EBITDA ¹	-1,099	-898	-607	78	-8	286
EBIT ¹	-1,334	-1,098	-795	-67	-176	105
Net income ¹	-1,547	-1,157	-794	-57	-407	140
Net Debt ¹	-157	-1,172	-2,299	-3,195	-5,166	-5,686
Reference price ²	452.00	450.00	590.00	588.00	270.00	175.00
Nbr of stocks (in thousands)	28,930	33,081	35,517	35,580	36,593	36,599
Announcement Date	25/03/21	29/03/22	28/03/23	28/03/24	27/03/25	23/03/26

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.($)
VELTRA CORPORATION	-	-	-	-	37.66M
TENCENT HOLDINGS LIMITED	14.8x	3.95x	9.1x	1.38%	492B
NETFLIX, INC.	21.59x	6.39x	19.2x	-.--%	322B
UBER TECHNOLOGIES, INC.	21.88x	2.57x	13.05x	-.--%	146B
SPOTIFY TECHNOLOGY S.A.	37.13x	4.34x	28.63x	-.--%	108B
SK SQUARE CO., LTD.	2.93x	78.73x	2.19x	0.14%	107B
AIRBNB, INC.	32.04x	6.29x	17.66x	-.--%	100B
DOORDASH, INC.	78.06x	4.63x	22.05x	-.--%	87.5B
PROSUS N.V.	10.03x	7.33x	88.11x	0.68%	87.35B
NASPERS LIMITED	7.78x	2.98x	61.82x	0.77%	33.92B
Average	25.14x	13.02x	29.09x	0.33%	148.45B
Weighted average by Cap.	22.20x	10.14x	19.80x	0.52%