Valuation Interfactory, Inc.

Stocks

Delayed Japan Exchange 08:57:00 2026-09-07 pm EDT			5-day change	1st Jan Change
356.00 ^JPY	+0.28%		-0.56%	-16.82%

24-02-21	Tranche Update on Interfactory, Inc.'s Equity Buyback Plan announced on February 21, 2024.	CI
24-02-21	Interfactory, Inc.'s Equity Buyback announced on February 21, 2024, has closed with 90,000 shares, representing 2.18% for $46.98 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026
Market Cap ¹	9,188	4,042	2,846	1,920	2,162	1,460
Change	-	-56.01%	-29.6%	-32.52%	12.61%	-32.46%
Enterprise Value (EV) ¹	8,602	3,816	2,795	2,014	2,055	1,424
Change	-	-55.64%	-26.76%	-27.93%	2.04%	-30.7%
P/E	67.3x	202x	136x	-62.9x	15.8x	43x
PBR	9.65x	4.01x	2.54x	1.84x	1.83x	1.21x
PEG	-	-2.4x	75.4x	0x	-0x	-0.6x
Capitalization / Revenue	4.23x	1.77x	1.14x	0.74x	0.76x	0.51x
EV / Revenue	3.96x	1.67x	1.12x	0.78x	0.72x	0.5x
EV / EBITDA	34.1x	39.3x	20.3x	12.7x	5.18x	4.81x
EV / EBIT	41.2x	103x	51.8x	-80.6x	10.5x	21.9x
EV / FCF	167x	-9.5x	-10.6x	-23.7x	10.3x	-20x
FCF Yield	0.6%	-10.5%	-9.39%	-4.23%	9.7%	-4.99%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	34.19	4.99	5.08	-7.571	33.96	8.425
Distribution rate	-	-	-	-	-	-
Net sales ¹	2,170	2,283	2,487	2,595	2,864	2,862
EBITDA ¹	252	97	138	159	397	296
EBIT ¹	209	37	54	-25	196	65
Net income ¹	131	20	22	-31	137	34
Net Debt ¹	-586	-226	-51	94	-107	-36
Reference price ²	2,302.00	1,009.00	690.00	476.00	536.00	362.00
Nbr of stocks (in thousands)	3,992	4,006	4,124	4,034	4,034	4,034
Announcement Date	8/27/21	8/26/22	8/25/23	8/23/24	8/20/25	8/19/26

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.($)
INTERFACTORY, INC.	-	-	-	-	9.18M
MICROSOFT CORPORATION	25.38x	9.37x	15.27x	0.78%	3,711B
PALANTIR TECHNOLOGIES INC.	114.21x	49.69x	80.66x	-.--%	419B
CADENCE DESIGN SYSTEMS, INC.	60.91x	12.87x	27.14x	-.--%	80.61B
DATADOG, INC.	377.46x	16.1x	63.63x	-.--%	76.46B
SYNOPSYS, INC.	99.15x	8.46x	21.44x	-.--%	75.47B
SEA LIMITED	37.81x	1.89x	15.09x	-.--%	68.65B
ATLASSIAN CORPORATION	191.6x	6.11x	23.61x	-.--%	47.99B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	112.02x	4.6x	22.35x	-.--%	40.14B
TWILIO INC.	27.12x	5.59x	26.85x	-.--%	35.78B
Average	116.18x	12.74x	32.89x	0.09%	455.46B
Weighted average by Cap.	44.03x	13.02x	22.65x	0.64%