Valuation Interfactory, Inc.

Stocks

Market Closed - Japan Exchange 12:00:00 04/09/2026 pm IST			5-day change	1st Jan Change
355.00 ^JPY	-0.56%		-0.84%	-17.06%

22/24/22	Tranche Update on Interfactory, Inc.'s Equity Buyback Plan announced on February 21, 2024.	CI
22/24/22	Interfactory, Inc.'s Equity Buyback announced on February 21, 2024, has closed with 90,000 shares, representing 2.18% for $46.98 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026
Market Cap ¹	9,188	4,042	2,846	1,920	2,162	1,460
Change	-	-56.01%	-29.6%	-32.52%	12.61%	-32.46%
Enterprise Value (EV) ¹	8,602	3,816	2,795	2,014	2,055	1,424
Change	-	-55.64%	-26.76%	-27.93%	2.04%	-30.7%
P/E	67.3x	202x	136x	-62.9x	15.8x	43x
PBR	9.65x	4.01x	2.54x	1.84x	1.83x	1.21x
PEG	-	-2.4x	75.4x	0x	-0x	-0.6x
Capitalization / Revenue	4.23x	1.77x	1.14x	0.74x	0.76x	0.51x
EV / Revenue	3.96x	1.67x	1.12x	0.78x	0.72x	0.5x
EV / EBITDA	34.1x	39.3x	20.3x	12.7x	5.18x	4.81x
EV / EBIT	41.2x	103x	51.8x	-80.6x	10.5x	21.9x
EV / FCF	167x	-9.5x	-10.6x	-23.7x	10.3x	-20x
FCF Yield	0.6%	-10.5%	-9.39%	-4.23%	9.7%	-4.99%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	34.19	4.99	5.08	-7.571	33.96	8.425
Distribution rate	-	-	-	-	-	-
Net sales ¹	2,170	2,283	2,487	2,595	2,864	2,862
EBITDA ¹	252	97	138	159	397	296
EBIT ¹	209	37	54	-25	196	65
Net income ¹	131	20	22	-31	137	34
Net Debt ¹	-586	-226	-51	94	-107	-36
Reference price ²	2,302.00	1,009.00	690.00	476.00	536.00	362.00
Nbr of stocks (in thousands)	3,992	4,006	4,124	4,034	4,034	4,034
Announcement Date	27/08/21	26/08/22	25/08/23	23/08/24	20/08/25	19/08/26

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.($)
INTERFACTORY, INC.	-	-	-	-	92.57L
MICROSOFT CORPORATION	25.91x	9.57x	15.59x	0.76%	3,78800Cr
PALANTIR TECHNOLOGIES INC.	120.51x	52.1x	84.57x	-.--%	44TCr
CADENCE DESIGN SYSTEMS, INC.	63.44x	13.4x	28.26x	-.--%	8.4TCr
SYNOPSYS, INC.	104.81x	8.9x	22.56x	-.--%	7.98TCr
DATADOG, INC.	380.71x	16.25x	64.21x	-.--%	7.71TCr
SEA LIMITED	38.15x	1.91x	15.25x	-.--%	6.93TCr
ATLASSIAN CORPORATION	196.75x	6.29x	24.28x	-.--%	4.93TCr
TAKE-TWO INTERACTIVE SOFTWARE, INC.	111.72x	4.59x	22.29x	-.--%	4TCr
TWILIO INC.	27.99x	5.79x	27.77x	-.--%	3.69TCr
Average	118.89x	13.20x	33.86x	0.08%	46.63TCr
Weighted average by Cap.	45.44x	13.51x	23.47x	0.62%