Valuation KLab Inc.

Stocks

Market Closed - Japan Exchange 12:00:00 25/09/2026 pm IST			5-day change	1st Jan Change
182.00 ^JPY	-1.09%		-1.62%	-51.85%

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KLAB INC.	-	-	-	-	9.62Cr
NETEASE, INC.	12.88x	2.67x	6.6x	2.71%	7.38TCr
NEXON CO., LTD.	21.35x	3.71x	13.22x	14.98%	1.55TCr
SQUARE ENIX HOLDINGS CO., LTD.	25.32x	2.47x	11.72x	1.74%	677.95Cr
KRAFTON, INC.	9.75x	1.26x	3.7x	1.14%	633.89Cr
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	13.28x	2.29x	10.94x	5.42%	569.52Cr
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	12.58x	2.98x	7.77x	5.95%	365.58Cr
KOEI TECMO HOLDINGS CO., LTD.	15.21x	5.22x	12.41x	3.3%	354.75Cr
NC CORPORATION	9.47x	0.99x	4.46x	1.39%	304.11Cr
PERFECT WORLD CO., LTD.	16.5x	1.96x	9.57x	5.07%	288.19Cr
Average	15.15x	2.61x	8.93x	4.63%	1.21TCr
Weighted average by Cap.	14.57x	2.72x	8.01x	4.41%