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 2/25/25 2/25/26
1JPY in Million2JPY
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 337M
15.55x7.54x16.11x0.27% 3,900B
22x6.45x11.53x0.33% 1,643B
31.88x14.91x23.56x0.56% 546B
13.31x3.54x8.19x1.53% 443B
18.39x5.43x16.26x-.--% 270B
18.82x1.37x9.26x1.09% 248B
104.22x13.84x74.33x-.--% 217B
21.01x2.39x12.17x-.--% 136B
43.81x5.13x33.61x-.--% 120B
Average 32.11x 6.73x 22.78x 0.42% 752.34B
Weighted average by Cap. 21.33x 7.37x 16.85x 0.38%

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.