Valuation Infomart Corporation

Stocks

Delayed Japan Exchange 11:53:44 29/09/2026 am IST			5-day change	1st Jan Change
710.00 ^JPY	-0.28%		+0.28%	+67.69%

15/09	Infomart Corporation signed business alliance agreement to acquire 80% stake in K & C Factory Co., Ltd. from Norihisa Aketa, Toshitaka Hagiwara, and Yoshichika Mishima for approximately ¥580 million.	CI
08/09	Oasis Management Provides Information to the Shareholders	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,13,957	81,619	1,12,212	69,702	95,986	1,89,809	-	-
Change	-	-61.85%	37.48%	-37.88%	37.71%	97.75%	-	-
Enterprise Value (EV) ¹	2,08,316	76,276	1,08,045	66,660	92,101	1,84,425	1,82,399	1,80,223
Change	-	-63.38%	41.65%	-38.3%	38.16%	100.24%	-1.1%	-1.19%
P/E	397x	286x	379x	106x	49.9x	59.9x	45.5x	36.2x
PBR	18.9x	7.2x	10.6x	6.39x	7.9x	8.68x	7.9x	7.12x
PEG	-	-6.1x	78.96x	1x	0x	1.5x	1.4x	1.4x
Capitalization / Revenue	21.8x	7.42x	8.4x	4.46x	5.1x	9.06x	8.06x	7.12x
EV / Revenue	21.2x	6.93x	8.09x	4.26x	4.89x	8.8x	7.74x	6.76x
EV / EBITDA	100x	50.4x	56.5x	24.8x	18.9x	37.6x	29x	24.5x
EV / EBIT	202x	145x	130x	55.6x	32.2x	38.1x	28.9x	22.7x
EV / FCF	-1,648x	20,909x	-2,635x	330x	29.9x	57.2x	64.8x	75.1x
FCF Yield	-0.06%	0%	-0.04%	0.3%	3.35%	1.75%	1.54%	1.33%
Dividend per Share ²	1.43	0.72	0.97	1.74	5.44	6.72	8.133	10.11
Rate of return	0.15%	0.2%	0.2%	0.56%	1.28%	0.94%	1.14%	1.42%
EPS ²	2.36	1.25	1.31	2.9	8.49	11.89	15.63	19.69
Distribution rate	60.6%	57.6%	74%	60%	64.1%	56.5%	52%	51.4%
Net sales ¹	9,835	11,004	13,363	15,630	18,817	20,950	23,560	26,660
EBITDA ¹	2,075	1,513	1,911	2,693	4,869	4,910	6,290	7,350
EBIT ¹	1,030	526	830	1,200	2,864	4,837	6,317	7,950
Net income ¹	538	286	298	655	1,923	3,111	4,123	5,200
Net Debt ¹	-5,640	-5,343	-4,167	-3,041	-3,885	-5,384	-7,410	-9,587
Reference price ²	936.00	357.00	496.00	308.00	424.00	712.00	712.00	712.00
Nbr of stocks (in thousands)	2,28,586	2,28,626	2,26,234	2,26,305	2,26,382	2,66,586	-	-
Announcement Date	14/02/22	14/02/23	14/02/24	14/02/25	13/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INFOMART CORPORATION	59.87x	8.8x	37.56x	0.94%	120.59Cr
IBM	21.67x	3.57x	12.47x	3.07%	21TCr
SNOWFLAKE INC.	-128.76x	17.94x	99.74x	-.--%	12TCr
ACCENTURE PLC	12.96x	1.45x	7.6x	3.7%	11TCr
TATA CONSULTANCY SERVICES LTD.	13.41x	2.44x	9.19x	6.13%	7.8TCr
RELX PLC	19.27x	5.12x	12.58x	2.93%	5.72TCr
FUJITSU LIMITED	22.29x	1.84x	11.66x	1.35%	4.38TCr
INFOSYS LIMITED	13.15x	1.89x	8.03x	5.93%	4.23TCr
NEC CORPORATION	20.67x	1.58x	9.92x	0.9%	4.03TCr
HCL TECHNOLOGIES LIMITED	17.06x	2.2x	10.23x	5.07%	3.53TCr
Average	7.16x	4.68x	21.90x	3%	7.28TCr
Weighted average by Cap.	-5.23x	5.17x	24.75x	3.03%