Valuation KLab Inc.

Stocks

Market Closed - Japan Exchange 12:00:00 23/10/2026 pm IST			5-day change	1st Jan Change
164.00 ^JPY	-8.38%		-7.34%	-56.61%

03/09	KLab Inc Announces the Demise of Hiroshi Murakami, Director (Outside Director) and Member of the Audit and Supervisory Committee on August 30, 2026	CI
06/08	KLab Inc. Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	34,401	18,945	17,475	11,609	8,376	28,800
Change	-	-44.93%	-7.76%	-33.56%	-27.85%	243.86%
Enterprise Value (EV) ¹	27,528	15,196	14,963	12,574	8,991	23,811
Change	-	-44.8%	-1.54%	-15.96%	-28.5%	164.84%
P/E	45.1x	-5.49x	-31x	-6.38x	-2.78x	-5.14x
PBR	2.08x	1.47x	1.33x	0.99x	0.81x	2.8x
PEG	-	0x	0.4x	-0x	-0.1x	-0.3x
Capitalization / Revenue	1.01x	0.79x	1.04x	1.08x	1.01x	4.2x
EV / Revenue	0.81x	0.64x	0.89x	1.17x	1.08x	3.47x
EV / EBITDA	6.85x	-34.4x	-66.5x	-14.1x	-7.24x	-19.2x
EV / EBIT	12.8x	-13.8x	-25x	-10.3x	-6.7x	-18.3x
EV / FCF	5.7x	-7.25x	-6.09x	-3.75x	-4.67x	-11.6x
FCF Yield	17.6%	-13.8%	-16.4%	-26.7%	-21.4%	-8.61%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	19.89	-90.38	-13.95	-44.97	-62.88	-73.52
Distribution rate	-	-	-	-	-	-
Net sales ¹	33,952	23,895	16,880	10,717	8,306	6,856
EBITDA ¹	4,018	-442	-225	-891	-1,242	-1,241
EBIT ¹	2,150	-1,105	-599	-1,218	-1,342	-1,304
Net income ¹	767	-3,468	-541	-1,819	-2,782	-4,176
Net Debt ¹	-6,873	-3,749	-2,512	965	615	-4,989
Reference price ²	897.00	496.00	432.00	287.00	175.00	378.00
Nbr of stocks (in thousands)	38,351	38,196	40,451	40,451	47,861	76,191
Announcement Date	26/03/21	25/03/22	24/03/23	29/03/24	28/03/25	26/03/26

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.($)
KLAB INC.	-	-	-	-	8.7Cr
ALPHABET INC.	15.55x	7.54x	16.11x	0.27%	3,90000Cr
META PLATFORMS, INC.	22x	6.45x	11.53x	0.33%	1,64300Cr
MASTERCARD, INC.	31.88x	14.91x	23.56x	0.56%	55TCr
TENCENT HOLDINGS LIMITED	13.31x	3.54x	8.19x	1.53%	44TCr
NETFLIX, INC.	18.39x	5.43x	16.26x	-.--%	27TCr
ALIBABA GROUP HOLDING LIMITED	18.82x	1.37x	9.26x	1.09%	25TCr
SHOPIFY INC.	104.22x	13.84x	74.33x	-.--%	22TCr
UBER TECHNOLOGIES, INC.	21.01x	2.39x	12.17x	-.--%	14TCr
SPOTIFY TECHNOLOGY S.A.	43.81x	5.13x	33.61x	-.--%	12TCr
Average	32.11x	6.73x	22.78x	0.42%	75.23TCr
Weighted average by Cap.	21.33x	7.37x	16.85x	0.38%