Valuation Interfactory, Inc.

Stocks

Market Closed - Japan Exchange 12:00:00 14/08/2026 pm IST			5-day change	1st Jan Change
352.00 ^JPY	-0.56%		+1.15%	-17.76%

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
Market Cap ¹	9,188	4,042	2,846	1,920	2,162
Change	-	-56.01%	-29.6%	-32.52%	12.61%
Enterprise Value (EV) ¹	8,602	3,816	2,795	2,014	2,055
Change	-	-55.64%	-26.76%	-27.93%	2.04%
P/E	67.3x	202x	136x	-62.9x	15.8x
PBR	9.65x	4.01x	2.54x	1.84x	1.83x
PEG	9.77x	-2.4x	75.4x	0x	-0x
Capitalization / Revenue	4.23x	1.77x	1.14x	0.74x	0.76x
EV / Revenue	3.96x	1.67x	1.12x	0.78x	0.72x
EV / EBITDA	34.1x	39.3x	20.3x	12.7x	5.18x
EV / EBIT	41.2x	103x	51.8x	-80.6x	10.5x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	34.19	4.99	5.08	-7.571	33.96
Distribution rate	-	-	-	-	-
Net sales ¹	2,170	2,283	2,487	2,595	2,864
EBITDA ¹	252	97	138	159	397
EBIT ¹	209	37	54	-25	196
Net income ¹	131	20	22	-31	137
Net Debt ¹	-586	-226	-51	94	-107
Reference price ²	2,302.00	1,009.00	690.00	476.00	536.00
Nbr of stocks (in thousands)	3,992	4,006	4,124	4,034	4,034
Announcement Date	27/08/21	26/08/22	25/08/23	23/08/24	20/08/25

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.($)
INTERFACTORY, INC.	-	-	-	-	89.61L
MICROSOFT CORPORATION	25.22x	9.31x	15.16x	0.78%	3,69000Cr
PALANTIR TECHNOLOGIES INC.	118.18x	51.07x	82.89x	-.--%	43TCr
DATADOG, INC.	449.83x	19.26x	75.78x	-.--%	9.06TCr
CADENCE DESIGN SYSTEMS, INC.	67.44x	14.22x	29.99x	-.--%	8.92TCr
SYNOPSYS, INC.	152.58x	8.92x	22.76x	-.--%	7.88TCr
SEA LIMITED	40.99x	2.13x	16.96x	-.--%	7.55TCr
TAKE-TWO INTERACTIVE SOFTWARE, INC.	118.26x	5.19x	24.1x	-.--%	4.52TCr
ATLASSIAN CORPORATION	-305.31x	6.36x	21.07x	-.--%	4.21TCr
TWILIO INC.	29.13x	5.99x	28.72x	-.--%	3.83TCr
Average	77.37x	13.60x	35.27x	0.09%	45.8TCr
Weighted average by Cap.	43.53x	13.31x	23.43x	0.63%