Valuation Acmos Inc.

Stocks

Market Closed - Japan Exchange 12:00:00 30/10/2026 pm IST			5-day change	1st Jan Change
510.00 ^JPY	-0.97%		-1.92%	-5.90%

29/01	Acmos Inc. completed the acquisition of Systems Services Co., Ltd. from Mata Shiga and Setsuko Shiga for ¥288 million.	CI
15/01	Acmos Inc. entered into a share transfer agreement to acquire Systems Services Co., Ltd. from Mata Shiga and Setsuko Shiga.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026
Market Cap ¹	3,941	3,422	3,887	5,316	5,542	4,626
Change	-	-13.17%	13.59%	36.77%	4.25%	-16.53%
Enterprise Value (EV) ¹	1,715	1,228	1,334	2,809	3,038	2,209
Change	-	-28.4%	8.64%	110.62%	8.14%	-27.28%
P/E	11x	11.3x	9.27x	12.6x	14.3x	14.6x
PBR	1.66x	1.34x	1.37x	1.68x	1.65x	1.35x
PEG	-	-0.7x	0.2x	55.68x	-1.54x	-0.8x
Capitalization / Revenue	0.87x	0.74x	0.66x	0.85x	0.86x	0.62x
EV / Revenue	0.38x	0.27x	0.23x	0.45x	0.47x	0.29x
EV / EBITDA	3.11x	2.37x	1.89x	3.9x	4.62x	3.63x
EV / EBIT	3.42x	2.6x	2.05x	4.25x	5.2x	4.22x
EV / FCF	9.94x	-128x	2.53x	24.9x	21.4x	5.28x
FCF Yield	10.1%	-0.78%	39.6%	4.02%	4.67%	18.9%
Dividend per Share ²	11	11	13	24	25	25
Rate of return	2.72%	3.14%	3.27%	4.45%	4.49%	5.38%
EPS ²	36.79	31.02	42.82	42.92	38.94	31.76
Distribution rate	29.9%	35.5%	30.4%	55.9%	64.2%	78.7%
Net sales ¹	4,526	4,614	5,867	6,230	6,421	7,499
EBITDA ¹	552	518	704	721	657	609
EBIT ¹	501	472	650	661	584	524
Net income ¹	358	303	419	422	386	316
Net Debt ¹	-2,226	-2,194	-2,553	-2,507	-2,504	-2,417
Reference price ²	404.00	350.00	397.00	539.00	557.00	465.00
Nbr of stocks (in thousands)	9,754	9,776	9,790	9,863	9,949	9,948
Announcement Date	29/09/21	28/09/22	29/09/23	27/09/24	24/09/25	24/09/26

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.($)
ACMOS INC.	-	-	-	-	3.22Cr
IBM	25.79x	4.14x	14.42x	2.62%	24TCr
SALESFORCE, INC.	21.93x	4.63x	11.36x	0.76%	19TCr
ACCENTURE PLC	17.63x	2x	10.31x	2.68%	15TCr
SNOWFLAKE INC.	-121.61x	16.7x	91.84x	-.--%	11TCr
CLOUDFLARE, INC.	-484.24x	34.35x	141.12x	-.--%	10TCr
TATA CONSULTANCY SERVICES LTD.	16.32x	2.94x	11.35x	4.93%	9.54TCr
RELX PLC	23.17x	6x	14.73x	2.43%	6.97TCr
INFOSYS LIMITED	15.55x	2.26x	9.62x	4.96%	5.05TCr
NEC CORPORATION	20.45x	1.56x	9.85x	0.9%	4.09TCr
Average	-51.67x	8.29x	34.95x	2.14%	10.49TCr
Weighted average by Cap.	-41.57x	7.91x	32.63x	2.02%