Company Valuation: WirelessGate, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2025
Market Cap 1 6,028 3,765 2,596 2,623
Change - -37.54% -31.05% -
Enterprise Value (EV) 1 6,054 3,096 1,738 1,992
Change - -48.86% -43.87% -
P/E -43.1x -9.7x 99.8x 9.34x
PBR 7.53x 4.22x 2.81x 1.64x
PEG - -0x -1x -
Capitalization / Revenue 0.56x 0.39x 0.3x 0.31x
EV / Revenue 0.56x 0.32x 0.2x 0.24x
EV / EBITDA 41.2x -12.8x 8.05x 10.9x
EV / EBIT 96.1x -10.9x 8.82x 11.5x
EV / FCF -232x 15.5x 64.7x -
FCF Yield -0.43% 6.43% 1.55% -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -13.05 -36.17 2.424 25.81
Distribution rate - - - -
Net sales 1 10,745 9,776 8,531 8,348
EBITDA 1 147 -242 216 183
EBIT 1 63 -284 197 173
Net income 1 -139 -388 26 281
Net Debt 1 26 -669 -858 -631
Reference price 2 562.00 351.00 242.00 241.00
Nbr of stocks (in thousands) 10,727 10,727 10,727 10,886
Announcement Date 26/3/21 24/3/22 28/3/23 24/3/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 20.74M
700.68x41.01x82.35x - 2,018B
13.4x2.54x6.42x2.83% 158B
33.84x5.43x22.55x0.25% 161B
10.45x2.22x5.99x5.3% 141B
30.82x5.58x9.78x1.68% 130B
7.43x1.32x4.78x6.05% 77.55B
18.41x2.13x8.08x3.79% 70.86B
14.24x2.34x7.65x2.95% 68.74B
13.27x1.42x4.81x3.42% 36.43B
Average 93.62x 7.11x 16.93x 3.28% 286.14B
Weighted average by Cap. 499.86x 29.90x 61.01x 2.98%

Y-o-Y evolution of P/E

Valuation ratios - P/E - WirelessGate, Inc.

Historical PBR trend

Valuation ratios - PBR - WirelessGate, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - WirelessGate, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - WirelessGate, Inc.

  1. Stock Market
  2. Stocks
  3. 9419 Stock
  4. Valuation WirelessGate, Inc.