Company Valuation: NETSTARS Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 12,091 12,740 16,930 12,289 - -
Change - 5.37% 32.89% -27.41% - -
Enterprise Value (EV) -14,431 -21,135 -19,279 12,289 12,289 12,289
Change - -46.45% 8.78% 163.74% 0% 0%
P/E -33.7x -339x 34.7x 24.5x 15x 10.5x
PBR 1.71x 1.79x 2.22x 1.51x 1.35x 1.16x
PEG - 3.8x -0x 11.64x 0.2x 0.2x
Capitalization / Revenue 3.25x 3.26x 3.54x 2.22x 1.89x 1.69x
EV / Revenue -0x -0x -0x 2.22x 1.89x 1.69x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x -0x 24.6x 12.9x 8.53x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -21.51 -2.25 28.99 29.6 48.45 68.85
Distribution rate - - - - - -
Net sales 1 3,720 3,902 4,788 5,545 6,510 7,265
EBITDA - - - - - -
EBIT 1 -321 -84 293 500 955 1,440
Net income 1 -347 -37 485 500 820 1,165
Net Debt -26,522 -33,875 -36,209 - - -
Reference price 2 725.00 763.00 1,006.00 725.00 725.00 725.00
Nbr of stocks (in thousands) 16,677 16,697 16,829 16,951 - -
Announcement Date 2/14/24 2/14/25 2/12/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.49x - - - 78.75M
58.81x20.04x37.42x-.--% 110B
20.92x4.21x9.94x1.44% 91.01B
26.63x7.86x15.12x-.--% 37.66B
96.33x7.77x33.07x-.--% 25.91B
39.01x19.54x32.67x2.19% 24.89B
36.7x3.92x12.62x-.--% 24.41B
6.3x2.99x7.1x4.29% 21.6B
8.35x - - 7.55% 20.43B
12.62x-0.36x-0.63x-.--% 17.07B
Average 33.02x 8.25x 18.42x 1.72% 37.28B
Weighted average by Cap. 38.22x 10.56x 21.86x 1.16%

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. 5590 Stock
  4. Valuation NETSTARS Co.,Ltd.