Company Valuation: NETSTARS Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 12,091 12,740 16,930 11,849 - -
Change - 5.37% 32.89% -30.01% - -
Enterprise Value (EV) -14,431 -21,135 -19,279 11,849 11,849 11,849
Change - -46.45% 8.78% 161.46% 0% 0%
P/E -33.7x -339x 34.7x 23.5x 12.4x 8.15x
PBR 1.71x 1.79x 2.22x 1.45x 1.3x 1.12x
PEG - 3.8x -0x 9.6x 0.1x 0.2x
Capitalization / Revenue 3.25x 3.26x 3.54x 2.06x 1.65x 1.36x
EV / Revenue -0x -0x -0x 2.06x 1.65x 1.36x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x -0x 23.7x 9.11x 5.64x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -21.51 -2.25 28.99 29.7 56.2 85.8
Distribution rate - - - - - -
Net sales 1 3,720 3,902 4,788 5,750 7,200 8,700
EBITDA - - - - - -
EBIT 1 -321 -84 293 500 1,300 2,100
Net income 1 -347 -37 485 500 950 1,450
Net Debt -26,522 -33,875 -36,209 - - -
Reference price 2 725.00 763.00 1,006.00 699.00 699.00 699.00
Nbr of stocks (in thousands) 16,677 16,697 16,829 16,951 - -
Announcement Date 14/02/24 14/02/25 12/02/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.54x - - - 7.45Cr
23.08x4.65x10.98x1.3% 10TCr
52.19x17.69x33.1x-.--% 9.72TCr
27.92x8.64x16.62x-.--% 3.96TCr
62.2x5.67x19.72x-.--% 2.58TCr
39.22x19.65x32.61x2.21% 2.49TCr
83.01x6.58x27.97x-.--% 2.23TCr
6.21x2.97x7.05x4.35% 2.13TCr
8.24x - - 7.65% 2.01TCr
12.81x-0.27x-0.49x-.--% 1.73TCr
Average 33.84x 8.19x 18.45x 1.72% 3.69TCr
Weighted average by Cap. 36.46x 9.65x 20.25x 1.17%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 5590 Stock
  4. Valuation NETSTARS Co.,Ltd.