Valuation Feedforce Group Inc.

Stocks

Market Closed - Japan Exchange 04:30:00 11/09/26 pm AEST			5-day change	1st Jan Change
590.00 ^JPY	+1.03%		-1.67%	-13.24%

03/07	Feedforce Group Inc. Announces Year End Dividend for the Fiscal Year Ended May 31, 2026, Payable on August 7, 2026; Provides Dividend Guidance for the Second Quarter Ending November 30, 2026	CI
03/07	Feedforce Group Inc. Provides Consolidated Earnings Guidance for the Six Months Ending November 30, 2026 and Fiscal Year Ending May 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026
Market Cap ¹	25,596	10,796	23,625	16,567	12,613	11,633
Change	-	-57.82%	118.83%	-29.88%	-23.87%	-7.77%
Enterprise Value (EV) ¹	24,083	9,670	22,769	15,281	10,580	9,232
Change	-	-59.85%	135.46%	-32.89%	-30.76%	-12.74%
P/E	54.3x	18.3x	216x	35.8x	12.8x	8.23x
PBR	10.7x	3.55x	8.26x	5.74x	3.8x	3.08x
PEG	-	0.8x	-2.7x	0x	0x	0.2x
Capitalization / Revenue	9.89x	3.59x	5.96x	3.92x	2.88x	2.37x
EV / Revenue	9.31x	3.22x	5.74x	3.61x	2.42x	1.88x
EV / EBITDA	22.8x	8.5x	15.5x	10.6x	5.91x	4.22x
EV / EBIT	27.1x	10.4x	22.1x	12.3x	6.64x	4.66x
EV / FCF	17.3x	15.4x	51.7x	17.7x	7.76x	6.96x
FCF Yield	5.78%	6.5%	1.93%	5.64%	12.9%	14.4%
Dividend per Share ²	-	-	-	-	10	15
Rate of return	-	-	-	-	1.98%	3.08%
EPS ²	18.21	22.63	4.28	17.95	39.31	59.18
Distribution rate	-	-	-	-	25.4%	25.3%
Net sales ¹	2,587	3,005	3,966	4,229	4,373	4,912
EBITDA ¹	1,058	1,137	1,466	1,445	1,789	2,189
EBIT ¹	890	931	1,030	1,238	1,593	1,983
Net income ¹	472	602	112	473	1,002	1,445
Net Debt ¹	-1,513	-1,126	-856	-1,286	-2,033	-2,401
Reference price ²	988.00	415.00	923.00	643.00	504.00	487.00
Nbr of stocks (in thousands)	25,907	26,014	25,596	25,765	25,025	23,887
Announcement Date	26/8/21	30/8/22	28/8/23	26/8/24	25/8/25	24/8/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FEEDFORCE GROUP INC.	-	-	-	-	91.98M
IBM	23.89x	3.87x	13.52x	2.78%	229B
SNOWFLAKE INC.	-129x	17.99x	99.72x	-.--%	116B
ACCENTURE PLC	13.66x	1.51x	7.91x	3.51%	113B
TATA CONSULTANCY SERVICES LTD.	14.25x	2.6x	9.8x	5.77%	83.35B
RELX PLC	19.32x	5.13x	12.59x	2.94%	58.46B
INFOSYS LIMITED	13.6x	1.96x	8.33x	5.73%	43.99B
FUJITSU LIMITED	21.07x	1.72x	10.72x	1.39%	42.35B
NEC CORPORATION	19.99x	1.5x	9.62x	0.95%	39.17B
HCL TECHNOLOGIES LIMITED	16.65x	2.09x	9.91x	5.25%	34.16B
Average	1.49x	4.26x	20.24x	3.15%	75.93B
Weighted average by Cap.	-3.67x	5.20x	24.55x	2.91%