Company Valuation: BPLATS,Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 5,597 3,416 3,474 2,418 1,167 1,166
Change - -38.98% 1.69% -30.38% -51.76% -0.08%
Enterprise Value (EV) 1 5,683 3,592 3,668 2,812 1,794 1,581
Change - -36.8% 2.11% -23.32% -36.22% -11.87%
P/E 187x 341x 19.3x -24.5x -3.9x -1.19x
PBR 14.1x 7.85x 5.48x 4.3x 4.11x -2.79x
PEG - -5.1x 0x 0x -0x -0x
Capitalization / Revenue 7.42x 4.23x 3.68x 2.7x 1.65x 1.6x
EV / Revenue 7.54x 4.45x 3.88x 3.14x 2.54x 2.17x
EV / EBITDA 22.2x 14.2x 12x 26.3x 41.7x 10.8x
EV / EBIT 162x 200x 20.3x -36.5x -8.66x -12.5x
EV / FCF 161x -33.5x -99.1x -14.4x -9.04x 23.9x
FCF Yield 0.62% -2.99% -1.01% -6.93% -11.1% 4.19%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 12.74 4.219 75 -40.57 -121.4 -361.6
Distribution rate - - - - - -
Net sales 1 754 808 945 897 706 727
EBITDA 1 256 253 305 107 43 146
EBIT 1 35 18 181 -77 -207 -126
Net income 1 30 10 182 -98 -298 -925
Net Debt 1 86 176 194 394 627 415
Reference price 2 2,382.00 1,437.00 1,451.00 995.00 473.00 430.00
Nbr of stocks (in thousands) 2,350 2,377 2,394 2,430 2,466 2,711
Announcement Date 24/06/21 23/06/22 22/06/23 20/06/24 20/06/25 18/06/26
1JPY in Million2JPY
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 43.36L
25.36x4.08x14.19x2.67% 24TCr
23.79x4.98x12.21x0.7% 20TCr
17.03x1.93x9.96x2.78% 15TCr
-561.92x39.94x164.06x-.--% 12TCr
-128.1x17.78x97.77x-.--% 11TCr
16.5x2.98x11.48x4.88% 9.64TCr
23.56x6.08x14.93x2.4% 7.07TCr
25.06x2.08x13.2x1.24% 4.95TCr
15.2x2.2x9.34x5.14% 4.92TCr
Average -60.39x 9.12x 38.57x 2.2% 10.88TCr
Weighted average by Cap. -56.22x 9.08x 37.57x 1.97%

Y-o-Y evolution of P/E

Valuation ratios - P/E - BPLATS,Inc.

Historical PBR trend

Valuation ratios - PBR - BPLATS,Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - BPLATS,Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - BPLATS,Inc.

  1. Stock Market
  2. Stocks
  3. 4381 Stock
  4. Valuation BPLATS,Inc.