Company Valuation: Wintest Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 9,119 6,245 4,473 4,015 4,801 5,847
Change - -31.52% -28.37% -10.24% 19.57% 21.8%
Enterprise Value (EV) 1 8,242 6,135 4,553 3,822 4,954 5,975
Change - -25.57% -25.78% -16.05% 29.61% 20.62%
P/E -34.4x -9.93x -6.24x -6.65x -4.36x -4.65x
PBR 4.28x 3.93x 3.31x 2.41x 7.1x 17x
PEG - -0x -1.43x 0.2x -0.1x 0.65x
Capitalization / Revenue 6.17x 20.3x 21.3x 9.86x 11.5x 13.6x
EV / Revenue 5.58x 20x 21.7x 9.39x 11.9x 13.9x
EV / EBITDA - - - - - -
EV / EBIT -38.2x -8.39x -6.57x -6.85x -4.57x -4.91x
EV / FCF -7.62x -8.94x -11.7x -9.73x -75.3x -14.6x
FCF Yield -13.1% -11.2% -8.51% -10.3% -1.33% -6.84%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -8.034 -19.04 -19.87 -13.84 -25.25 -23.44
Distribution rate - - - - - -
Net sales 1 1,477 307 210 407 417 429
EBITDA - - - - - -1,210
EBIT 1 -215.7 -731 -693 -558 -1,083 -1,218
Net income 1 -265.3 -629 -686 -554 -1,105 -1,242
Net Debt 1 -877 -110 80 -193 153 128
Reference price 2 276.00 189.00 124.00 92.00 110.00 109.00
Nbr of stocks (in thousands) 33,041 33,041 36,072 43,641 43,641 53,641
Announcement Date 26/03/21 30/03/22 30/03/23 29/03/24 31/03/25 31/03/26
1JPY in Million2JPY
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 2.7Cr
32.05x12.62x26.19x0.56% 23TCr
35.22x12.99x25.54x0.28% 15TCr
38.14x10.13x28.57x0.15% 5.29TCr
45.6x17.82x35.46x1.41% 3.33TCr
85.57x23.99x73.59x0.14% 2.54TCr
56.8x3.12x15.18x0.14% 1.34TCr
85.07x37x84.87x0.29% 1.12TCr
29.03x7.95x15.54x1.88% 1.06TCr
71.83x16.16x58.1x0.89% 804.04Cr
Average 53.26x 15.75x 40.34x 0.64% 5.31TCr
Weighted average by Cap. 39.25x 13.58x 30.32x 0.49%

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. 6721 Stock
  4. Valuation Wintest Corp.