Company Valuation: Property Data Bank, Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025 2026
Market Cap 1 11,218 6,465 8,091 9,315
Change - -42.37% 25.14% 15.14%
Enterprise Value (EV) 1 9,322 4,600 5,422 7,449
Change - -50.65% 17.85% 37.4%
P/E 17.9x 21.7x 12.7x 13x
PBR 3.68x 1.97x 2.1x 2.47x
PEG - -0.4x 0x 1.1x
Capitalization / Revenue 3.96x 2.57x 2.44x 2.5x
EV / Revenue 3.29x 1.83x 1.63x 2x
EV / EBITDA 8.43x 7.11x 4.28x 5.05x
EV / EBIT 11.3x 10.6x 5.79x 6.69x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 10 10 12 32
Rate of return 1.03% 1.8% 1.74% 4.06%
EPS 2 53.99 25.63 54.06 60.75
Distribution rate 18.5% 39% 22.2% 52.7%
Net sales 1 2,832 2,516 3,320 3,721
EBITDA 1 1,106 647 1,267 1,475
EBIT 1 822 434 937 1,113
Net income 1 626 298 634 716
Net Debt 1 -1,896 -1,865 -2,669 -1,866
Reference price 2 967.00 555.50 688.50 788.00
Nbr of stocks (in thousands) 11,601 11,639 11,751 11,821
Announcement Date 23/06/23 26/06/24 27/06/25 23/06/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.86Cr
26.23x9.77x15.83x0.75% 3,87600Cr
118.48x52.39x85.4x-.--% 44TCr
19.59x5.66x9.85x1.53% 40TCr
232.13x20.7x60.61x-.--% 30TCr
29.22x5.98x18.57x1.27% 27TCr
2504.3x41.91x137.1x-.--% 26TCr
73.17x6.72x17.61x-.--% 11TCr
42.17x11.66x29.9x-.--% 10TCr
13.72x3.65x7.63x-.--% 9.74TCr
Average 339.89x 17.60x 42.50x 0.39% 58.5TCr
Weighted average by Cap. 153.24x 14.39x 28.57x 0.66%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Property Data Bank, Inc.

Historical PBR trend

Valuation ratios - PBR - Property Data Bank, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Property Data Bank, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Property Data Bank, Inc.

  1. Stock Market
  2. Stocks
  3. 4389 Stock
  4. Valuation Property Data Bank, Inc.