|
Market Closed -
OTC Markets
11:52:23 14/08/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 20.78 USD | +20.50% |
|
-.--% | +12.97% |
| 14/08 | Japan Earnings Wrap: freee K.K Rises; Isetan Mitsukoshi, Hikari Tsushin Slip | MT |
| 13/08 | Freee K.K. Provides Consolidated Earnings Guidance for the Fiscal Year Ending June 30, 2027 | CI |
Company Valuation: freee K.K.
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,58,589 | 1,85,782 | 1,88,222 | 1,41,623 | 2,27,424 | 2,46,136 | - | - |
| Change | - | -66.74% | 1.31% | -24.76% | 60.58% | 8.23% | - | - |
| Enterprise Value (EV) 1 | 5,11,238 | 1,43,811 | 1,51,816 | 1,14,572 | 1,91,635 | 2,13,436 | 2,13,369 | 2,09,058 |
| Change | - | -71.87% | 5.57% | -24.53% | 67.26% | 11.38% | -0.03% | -2.02% |
| P/E | -186x | -15.8x | -15.1x | -13.9x | 165x | 110x | 76.2x | 44.4x |
| PBR | 12x | 5.15x | 7.32x | 8.45x | 11.7x | 5.62x | 10.4x | 8.71x |
| PEG | - | -0x | -4.24x | 0.7x | -1x | -5x | 0x | 0.6x |
| Capitalization / Revenue | 54.5x | 12.9x | 9.79x | 5.57x | 6.84x | 2.79x | 4.78x | 4.02x |
| EV / Revenue | 49.8x | 10x | 7.9x | 4.51x | 5.76x | 5.07x | 4.14x | 3.41x |
| EV / EBITDA | -238x | -58.4x | -19.2x | -13.7x | 188x | 104x | 35.2x | 21.7x |
| EV / EBIT | -209x | -47.3x | -19.2x | -13.7x | 314x | 195x | 52.2x | 28.4x |
| EV / FCF | -190x | -45.4x | -27.7x | -15.4x | 53x | 128x | 73x | 31.3x |
| FCF Yield | -0.53% | -2.2% | -3.61% | -6.49% | 1.89% | 0.78% | 1.37% | 3.2% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -54.88 | -208.2 | -215.6 | -174.4 | 23.28 | 18.2 | 54.4 | 93.29 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 10,258 | 14,380 | 19,219 | 25,431 | 33,271 | 42,442 | 51,532 | 61,220 |
| EBITDA 1 | -2,146 | -2,461 | -7,919 | -8,387 | 1,020 | 2,574 | 6,063 | 9,649 |
| EBIT 1 | -2,442 | -3,042 | -7,919 | -8,387 | 611 | 1,091 | 4,090 | 7,358 |
| Net income 1 | -2,756 | -11,609 | -12,338 | -10,151 | 1,370 | 1,078 | 3,223 | 5,518 |
| Net Debt 1 | -47,351 | -41,971 | -36,406 | -27,051 | -35,790 | -32,700 | -32,766 | -37,078 |
| Reference price 2 | 10,210.00 | 3,280.00 | 3,255.00 | 2,422.00 | 3,845.00 | 4,145.00 | 4,145.00 | 4,145.00 |
| Nbr of stocks (in thousands) | 54,710 | 56,641 | 57,825 | 58,473 | 59,148 | 59,381 | - | - |
| Announcement Date | 13/08/21 | 12/08/22 | 14/08/23 | 14/08/24 | 13/08/25 | 13/08/26 | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.38x | 9.37x | 15.27x | 0.78% | 3,71100Cr | |
| 115.09x | 49.69x | 80.66x | -.--% | 42TCr | |
| 60.91x | 12.87x | 27.14x | -.--% | 8.06TCr | |
| 377.46x | 16.1x | 63.63x | -.--% | 7.65TCr | |
| 99.15x | 8.46x | 21.44x | -.--% | 7.55TCr | |
| 37.81x | 1.89x | 15.09x | -.--% | 6.87TCr | |
| 191.6x | 6.11x | 23.61x | -.--% | 4.8TCr | |
| 112.02x | 4.6x | 22.35x | -.--% | 4.01TCr | |
| 27.12x | 5.59x | 26.85x | -.--% | 3.58TCr | |
| Average | 116.28x | 12.74x | 32.89x | 0.09% | 50.61TCr | |
| Weighted average by Cap. | 44.11x | 13.02x | 22.65x | 0.64% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 4478 Stock
- FREKF Stock
- Valuation freee K.K.
Select your edition
All financial news and data tailored to specific country editions
