Valuation CLIP Corporation

Stocks

Market Closed - Japan Exchange 10:09:02 04/09/2026 am IST			5-day change	1st Jan Change
799.00 ^JPY	0.00%		+0.38%	-4.65%

19/24/19	Tranche Update on CLIP Corporation's Equity Buyback Plan announced on March 18, 2024.	CI
19/24/19	CLIP Corporation's Equity Buyback announced on March 18, 2024, has closed with 74,200 shares, representing 2.02% for ¥68.19 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	3,143	2,834	2,897	3,228	2,943	2,903
Change	-	-9.82%	2.2%	11.41%	-8.82%	-1.35%
Enterprise Value (EV) ¹	-367.7	-809.5	-313	235.6	154	265.4
Change	-	-120.16%	61.33%	175.26%	-34.63%	72.33%
P/E	36.2x	13.1x	27.3x	37.8x	-39.2x	-33.8x
PBR	0.61x	0.54x	0.57x	0.64x	0.61x	0.61x
PEG	-	0x	-0.5x	-2.1x	0x	-2.3x
Capitalization / Revenue	0.98x	0.88x	0.99x	1.06x	0.97x	1.01x
EV / Revenue	-0.12x	-0.25x	-0.11x	0.08x	0.05x	0.09x
EV / EBITDA	-1.39x	-2.37x	-1.48x	2.22x	1.69x	9.83x
EV / EBIT	-1.7x	-2.65x	-1.78x	5.12x	77x	-6.98x
EV / FCF	-3.76x	-2.27x	3.93x	4.24x	-1.2x	-53.1x
FCF Yield	-26.6%	-44.1%	25.4%	23.6%	-83.1%	-1.88%
Dividend per Share ²	40	45	45	45	45	45
Rate of return	4.68%	5.84%	5.71%	5.02%	5.51%	5.58%
EPS ²	23.65	59.03	28.84	23.68	-20.82	-23.88
Distribution rate	169%	76.2%	156%	190%	-216%	-188%
Net sales ¹	3,196	3,205	2,932	3,036	3,038	2,880
EBITDA ¹	265	342	212	106	91	27
EBIT ¹	216	306	176	46	2	-38
Net income ¹	89	217	106	87	-75	-86
Net Debt ¹	-3,511	-3,644	-3,210	-2,992	-2,789	-2,638
Reference price ²	855.00	771.00	788.00	896.00	817.00	806.00
Nbr of stocks (in thousands)	3,676	3,676	3,676	3,602	3,602	3,602
Announcement Date	25/06/21	24/06/22	23/06/23	24/06/24	25/06/25	19/06/26

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.($)
CLIP CORPORATION	-	-	-	-	1.85Cr
NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC.	18.54x	1.22x	8.4x	2.04%	926.55Cr
TAL EDUCATION GROUP	8.01x	0.89x	4.37x	-.--%	665.03Cr
LAUREATE EDUCATION, INC.	17.27x	2.52x	8.2x	8.07%	495.21Cr
COVISTA INC.	14.95x	2.17x	8.01x	-	434.47Cr
PHYSICSWALLAH LIMITED	116.71x	6.13x	39.67x	-.--%	368.52Cr
STRIDE, INC.	11.56x	1.02x	4.13x	-	353.14Cr
PERDOCEO EDUCATION CORPORATION	11.29x	-	-	-	207.69Cr
Average	28.33x	2.33x	12.13x	2.53%	431.56Cr
Weighted average by Cap.	25.21x	2.02x	10.58x	2.4%