Company Valuation: and factory,inc.

Data adjusted to current consolidation scope
Fiscal Period: August 2025
Market Cap 1 2,962
Change -
Enterprise Value (EV) 1 2,458
Change -
P/E -9.09x
PBR 3.33x
PEG -
Capitalization / Revenue 0.92x
EV / Revenue 0.77x
EV / EBITDA -10.7x
EV / EBIT -9.1x
EV / FCF -5.87x
FCF Yield -17%
Dividend per Share 2 -
Rate of return -
EPS 2 -28.95
Distribution rate -
Net sales 1 3,209
EBITDA 1 -230
EBIT 1 -270
Net income 1 -326
Net Debt 1 -504
Reference price 2 263.00
Nbr of stocks (in thousands) 11,262
Announcement Date 25/11/25
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 17.67M
70.28x9.07x16.83x - 22.36B
-44.21x0.4x38.79x-.--% 15.96B
13.11x5.12x9.65x2.76% 8.21B
-44.82x1.28x6.8x-.--% 7.89B
37.24x6.07x30.08x-.--% 4.38B
13.5x1.66x8.21x1.21% 2.49B
25.08x1.46x6.09x - 1.63B
9.32x0.89x4.89x2.42% 1.43B
Average 9.94x 3.24x 15.17x 1.07% 7.15B
Weighted average by Cap. 13.54x 4.59x 20.16x 0.72%

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. 7035 Stock
  4. Valuation and factory,inc.