Company Valuation: note inc.

Data adjusted to current consolidation scope
Fiscal Period: November 2024 2025
Market Cap 1 7,506 27,672
Change - 268.68%
Enterprise Value (EV) 1 5,432 25,309
Change - 365.95%
P/E 77x 64.5x
PBR 4.36x 9.68x
PEG - 0x
Capitalization / Revenue 2.27x 6.68x
EV / Revenue 1.64x 6.11x
EV / EBITDA 87.6x 96.6x
EV / EBIT 102x 98.9x
EV / FCF 35.5x 104x
FCF Yield 2.82% 0.96%
Dividend per Share 2 - -
Rate of return - -
EPS 2 6.34 25.77
Distribution rate - -
Net sales 1 3,312 4,141
EBITDA 1 62 262
EBIT 1 53 256
Net income 1 98 440
Net Debt 1 -2,074 -2,363
Reference price 2 488.00 1,662.00
Nbr of stocks (in thousands) 15,380 16,650
Announcement Date 25/2/25 25/2/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 341M
16.96x8.24x17.67x0.25% 4,247B
23.92x7.47x13.18x0.29% 1,877B
31.51x14.75x23.3x0.57% 540B
20.26x6x18.01x-.--% 302B
21.23x1.55x10.46x0.98% 276B
110.84x14.64x78.61x-.--% 229B
22.44x2.55x12.99x-.--% 146B
8.43x0.97x4.18x-.--% 117B
39.18x4.6x30.03x-.--% 110B
Average 32.75x 6.75x 23.16x 0.23% 784.45B
Weighted average by Cap. 22.93x 8.10x 18.41x 0.28%

Y-o-Y evolution of P/E

Valuation ratios - P/E - note inc.

Historical PBR trend

Valuation ratios - PBR - note inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - note inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - note inc.