Valuation SOFT99corporation

Stocks

Market Closed - Japan Exchange 09:38:20 10/11/2026 am IST			5-day change	1st Jan Change
4,060.00 ^JPY	+0.12%		0.00%	+1.12%

12/03	Effissimo Capital Management raises stake in Soft99 to 53.15% from 35.04%, filing shows	RE
06/03	Effissimo Capital Management Pte Ltd. completed the acquisition of additional 18.68% stake in SOFT99corporation for ¥16.5 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	28,283	26,664	27,848	32,621	35,713	78,009
Change	-	-5.73%	4.44%	17.14%	9.48%	118.43%
Enterprise Value (EV) ¹	8,558	6,167	8,019	11,043	13,451	53,418
Change	-	-27.94%	30.03%	37.71%	21.81%	297.12%
P/E	18.4x	9.73x	13.5x	12.4x	12.2x	26.4x
PBR	0.57x	0.52x	0.53x	0.6x	0.63x	1.33x
PEG	-	0.1x	-0.5x	0.4x	1.1x	14.28x
Capitalization / Revenue	1.06x	0.94x	0.92x	1.09x	1.2x	2.5x
EV / Revenue	0.32x	0.22x	0.27x	0.37x	0.45x	1.71x
EV / EBITDA	2.1x	1.32x	1.91x	2.43x	2.68x	9.86x
EV / EBIT	2.67x	1.64x	2.46x	3.09x	3.34x	12.6x
EV / FCF	3.89x	3.56x	-11.2x	4.99x	6.3x	27.1x
FCF Yield	25.7%	28.1%	-8.94%	20%	15.9%	3.69%
Dividend per Share ²	30.5	36	37.5	38	43	47
Rate of return	2.36%	2.93%	2.92%	2.52%	2.6%	1.29%
EPS ²	70.4	126.4	95.07	121.4	135.1	137.6
Distribution rate	43.3%	28.5%	39.4%	31.3%	31.8%	34.1%
Net sales ¹	26,802	28,435	30,170	29,874	29,742	31,232
EBITDA ¹	4,067	4,668	4,200	4,548	5,024	5,415
EBIT ¹	3,209	3,761	3,256	3,579	4,033	4,240
Net income ¹	1,539	2,755	2,063	2,631	2,913	2,961
Net Debt ¹	-19,725	-20,497	-19,829	-21,578	-22,262	-24,591
Reference price ²	1,292.00	1,230.00	1,283.00	1,509.00	1,655.00	3,630.00
Nbr of stocks (in thousands)	21,891	21,678	21,705	21,618	21,579	21,490
Announcement Date	29/06/21	29/06/22	29/06/23	27/06/24	26/06/25	25/06/26

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.($)
SOFT99CORPORATION	-	-	-	-	55Cr
CUMMINS INC.	16.77x	1.82x	10.08x	1.81%	6.39TCr
DENSO CORPORATION	12.6x	0.59x	5.28x	3.79%	3.06TCr
WEICHAI POWER CO., LTD.	10.99x	0.46x	3.26x	5.59%	2.45TCr
HYUNDAI MOBIS CO.,LTD	7.74x	0.42x	5.46x	2.1%	2.18TCr
FUYAO GLASS INDUSTRY GROUP CO., LTD.	16.78x	2.84x	10.07x	3.63%	2.12TCr
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.18x	1.19x	12.64x	0.61%	1.82TCr
GENUINE PARTS COMPANY	21.05x	0.87x	10.67x	3.38%	1.73TCr
MAGNA INTERNATIONAL INC.	10.18x	0.48x	4.7x	3.17%	1.61TCr
BOSCH LIMITED	52.57x	5.14x	36.88x	0.74%	1.56TCr
Average	19.87x	1.53x	11.00x	2.76%	2TCr
Weighted average by Cap.	18.09x	1.48x	9.96x	2.72%