|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 998.00 JPY | -0.60% |
|
0.00% | -20.54% |
Company Valuation: GIFTEE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 55,741 | 49,912 | 53,127 | 38,222 | 37,388 | 29,781 | - | - |
| Change | - | -10.46% | 6.44% | -28.06% | -2.18% | -20.34% | - | - |
| Enterprise Value (EV) 1 | 53,083 | 48,212 | 56,186 | 46,406 | 37,388 | 18,828 | 15,928 | 11,588 |
| Change | - | -9.18% | 16.54% | -17.41% | -19.43% | -49.64% | -15.4% | -27.25% |
| P/E | 356x | 4,553x | 410x | -74.8x | 39.9x | 13.7x | 9.25x | 7.74x |
| PBR | 7.38x | 6.46x | 6.7x | 5.03x | 4.41x | 2.75x | 2.25x | - |
| PEG | - | -48.9x | 0x | 0x | -0x | 0x | 0.2x | 0.4x |
| Capitalization / Revenue | 15x | 10.6x | 7.35x | 4x | 2.64x | 1.76x | 1.51x | 1.49x |
| EV / Revenue | 14.3x | 10.2x | 7.78x | 4.86x | 2.64x | 1.11x | 0.81x | 0.58x |
| EV / EBITDA | 93.5x | 72.2x | 33.8x | 20.2x | 10x | 4.53x | 2.82x | 1.86x |
| EV / EBIT | 172x | 133x | 44.3x | 26.6x | 14.4x | 5.29x | 3.19x | 2.02x |
| EV / FCF | -16.6x | -50.7x | -11.8x | -12.2x | - | -24.1x | 5.55x | - |
| FCF Yield | -6.04% | -1.97% | -8.51% | -8.22% | - | -4.14% | 18% | - |
| Dividend per Share 2 | - | - | - | 10 | 13 | 17 | 29.33 | 31 |
| Rate of return | - | - | - | 0.77% | 1.04% | 1.7% | 2.94% | 3.11% |
| EPS 2 | 5.49 | 0.38 | 4.43 | -17.33 | 31.51 | 73.09 | 107.9 | 128.9 |
| Distribution rate | - | - | - | -57.7% | 41.3% | 23.3% | 27.2% | 24.1% |
| Net sales 1 | 3,725 | 4,723 | 7,226 | 9,554 | 14,149 | 16,934 | 19,749 | 19,922 |
| EBITDA 1 | 567.8 | 668 | 1,660 | 2,295 | 3,740 | 4,161 | 5,650 | 6,238 |
| EBIT 1 | 308 | 362 | 1,267 | 1,743 | 2,603 | 3,556 | 5,000 | 5,728 |
| Net income 1 | 150 | 10 | 129 | -510 | 935 | 2,176 | 3,210 | 3,838 |
| Net Debt 1 | -2,658 | -1,700 | 3,059 | 8,184 | - | -10,953 | -13,853 | -18,193 |
| Reference price 2 | 1,957.00 | 1,730.00 | 1,816.00 | 1,296.00 | 1,256.00 | 998.00 | 998.00 | 998.00 |
| Nbr of stocks (in thousands) | 28,483 | 28,851 | 29,255 | 29,492 | 29,767 | 29,841 | - | - |
| Announcement Date | 14/02/22 | 14/02/23 | 14/02/24 | 14/02/25 | 13/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.16x | 3.48x | 12.12x | 3.16% | 20TCr | |
| -93.89x | 14.84x | 85.94x | -.--% | 9.29TCr | |
| 10.88x | 1.2x | 6.29x | 4.42% | 8.99TCr | |
| 14.62x | 2.66x | 10.06x | 5.62% | 8.47TCr | |
| 20.17x | 5.29x | 13.01x | 2.84% | 5.98TCr | |
| 13.61x | 1.98x | 8.38x | 5.73% | 4.38TCr | |
| 17.31x | 2.21x | 10.6x | 5.02% | 3.57TCr | |
| 18.74x | 1.51x | 9.48x | 1.58% | 3.47TCr | |
| 19.59x | 1.45x | 9.18x | 1.01% | 3.44TCr | |
| Average | 4.69x | 3.85x | 18.34x | 3.26% | 7.53TCr | |
| Weighted average by Cap. | 2.23x | 4.43x | 20.68x | 3.25% |
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
- 590A Stock
- 4449 Stock
- Valuation GIFTEE
Select your edition
All financial news and data tailored to specific country editions
