Valuation RAKUMACHI,Inc.

Equities

Delayed Japan Exchange Other stock markets 10:30:09 2024-12-08 pm EST			5-day change	1st Jan Change
698.00 ^JPY	-0.29%		-0.99%	+27.14%

Oct. 04	Tranche Update on Firstlogic,Inc.'s Equity Buyback Plan announced on September 13, 2024.	CI
Oct. 03	Firstlogic,Inc.'s Equity Buyback announced on September 13, 2024, has closed with 500,000 shares, representing 2.31% for ¥390.93 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: Juli	2019	2020	2021	2022	2023	2024
Capitalization ¹	6,875	7,184	8,861	8,337	11,327	13,402
Change	-	4.51%	23.33%	-5.91%	35.86%	18.32%
Enterprise Value (EV) ¹	3,950	3,884	5,289	4,236	6,547	12,181
Change	-	-1.65%	36.15%	-19.91%	54.56%	86.06%
P/E ratio	6.11x	6.33x	9.04x	6.12x	7.49x	16.6x
PBR	1.06x	0.97x	1.13x	0.96x	1.15x	2.37x
PEG	-	1.97x	-0.9x	0.2x	0.6x	-0.4x
Capitalization / Revenue	4.03x	4.3x	5.16x	4.45x	5.41x	5.67x
EV / Revenue	2.32x	2.32x	3.08x	2.26x	3.13x	5.15x
EV / EBITDA	4.48x	4.38x	6.07x	4x	5.65x	11.2x
EV / EBIT	4.56x	4.48x	6.54x	4.18x	5.81x	11.5x
EV / FCF	5.17x	8.83x	10.4x	6.38x	7.62x	23.6x
FCF Yield	19.4%	11.3%	9.64%	15.7%	13.1%	4.24%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	47.97	49.51	44.27	62.24	70.01	37.35
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,706	1,671	1,716	1,875	2,093	2,364
EBITDA ¹	882	886	871	1,058	1,158	1,092
EBIT ¹	866	867	809	1,013	1,126	1,061
Net income ¹	564	569	497	686	759	808
Net Debt ¹	-2,925	-3,300	-3,572	-4,101	-4,780	-1,221
Reference price ²	293.00	313.50	400.00	381.00	524.00	620.00
Nbr of stocks (in thousands)	23,462	22,917	22,152	21,881	21,616	21,616
Announcement Date	10/25/19	10/23/20	10/22/21	10/28/22	10/27/23	10/24/24

¹JPY in Million²JPY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
ALPHABET INC.	21.87x	5.86x	13.65x	+0.34%	2,148B
BAIDU, INC.	9.78x	0.57x	2.39x	-.--%	30.31B
NAVER CORPORATION	18.15x	2.67x	10.91x	+0.58%	21.75B
Z HOLDINGS CORPORATION	21.08x	1.87x	7.71x	+1.33%	20.36B
LASTMINUTE.COM N.V.	12.87x	0.53x	4.08x	-	203M
Average	16.75x	2.30x	7.75x	+0.56%	444.22B
Weighted average by Cap.	21.66x	5.72x	13.42x	+0.35%