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 12,221 - -
Change - 5.37% 32.89% -27.81% - -
Enterprise Value (EV) -14,431 -21,135 -19,279 12,221 12,221 12,221
Change - -46.45% 8.78% 163.39% 0% 0%
P/E -33.7x -339x 34.7x 24.4x 16.4x 11.5x
PBR 1.71x 1.79x 2.22x 1.5x 1.37x 1.2x
PEG - 3.8x -0x 11.6x 0.3x 0.3x
Capitalization / Revenue 3.25x 3.26x 3.54x 2.34x 2.03x 1.83x
EV / Revenue -0x -0x -0x 2.34x 2.03x 1.83x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x -0x 24.4x 14.3x 9.47x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -21.51 -2.25 28.99 29.6 43.95 62.8
Distribution rate - - - - - -
Net sales 1 3,720 3,902 4,788 5,220 6,010 6,690
EBITDA - - - - - -
EBIT 1 -321 -84 293 500 855 1,290
Net income 1 -347 -37 485 500 745 1,065
Net Debt -26,522 -33,875 -36,209 - - -
Reference price 2 725.00 763.00 1,006.00 721.00 721.00 721.00
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.($)
24.36x - - - 7.73Cr
52.12x18.03x33.46x-.--% 10TCr
14.28x2.97x6.61x1.89% 7.74TCr
22.51x6.24x12x-.--% 3.08TCr
37.57x4.03x12.87x-.--% 2.53TCr
34.63x17.41x28.56x2.46% 2.21TCr
78.37x6.28x26.85x-.--% 2.15TCr
7.27x - - 8.58% 1.77TCr
4.98x2.66x6.32x5.37% 1.72TCr
12.17x-0.72x-1.28x-.--% 1.59TCr
Average 28.83x 7.11x 15.68x 2.03% 3.29TCr
Weighted average by Cap. 33.02x 9.31x 18.89x 1.35%

Y-o-Y evolution of P/E

Valuation ratios - P/E - NETSTARS Co.,Ltd.

Historical PBR trend

Valuation ratios - PBR - NETSTARS Co.,Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - NETSTARS Co.,Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - NETSTARS Co.,Ltd.

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