Company Valuation: eole Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026
Market Cap 1 2,260 2,360 15,118
Change - 4.45% 540.51%
Enterprise Value (EV) 1 2,002 2,205 13,989
Change - 10.12% 534.54%
P/E 62.5x -4.78x -24.1x
PBR 2.8x 7.59x 4.33x
PEG - 0x 1.4x
Capitalization / Revenue 0.59x 0.67x 1.07x
EV / Revenue 0.52x 0.62x 0.99x
EV / EBITDA 16.5x 6,522x 62.2x
EV / EBIT 47.7x -109x 66.3x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 1.364 -18.64 -15.33
Distribution rate - - -
Net sales 1 3,818 3,549 14,159
EBITDA 1 121.3 0.338 225
EBIT 1 41.95 -20.19 211
Net income 1 36.62 -493.2 -528
Net Debt 1 -257.6 -155.7 -1,129
Reference price 2 85.30 89.10 369.00
Nbr of stocks (in thousands) 26,490 26,490 40,969
Announcement Date 26/06/25 26/06/25 30/06/26
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 13Cr
9.83x0.88x5.23x-.--% 532.56Cr
63.71x - - - 242.61Cr
Average 36.77x 0.88x 5.23x 0% 262.77Cr
Weighted average by Cap. 26.69x 0.88x 5.23x 0%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA