Company Valuation: for Startups, Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026
Market Cap 1 9,337 6,629 4,531 3,694 7,361
Change - -29.01% -31.65% -18.46% 99.25%
Enterprise Value (EV) 1 7,802 4,950 2,876 2,312 5,598
Change - -36.56% -41.91% -19.59% 142.08%
P/E 23.9x 15.4x 11.8x 11x 9.23x
PBR 7.08x 3.72x 2.06x 1.68x 2.68x
PEG - 1.58x -0.9x -1.79x 0x
Capitalization / Revenue 3.98x 2.21x 1.33x 1x 1.4x
EV / Revenue 3.32x 1.65x 0.84x 0.63x 1.06x
EV / EBITDA 15x 8.24x 6x 4.36x 4.81x
EV / EBIT 16x 8.46x 6.78x 5.1x 5x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 55.26 60.64 52.91 49.66 123.8
Distribution rate - - - - -
Net sales 1 2,348 2,998 3,416 3,693 5,268
EBITDA 1 520 601 479 530 1,163
EBIT 1 488 585 424 453 1,120
Net income 1 382 442 385 353 817
Net Debt 1 -1,535 -1,679 -1,655 -1,382 -1,763
Reference price 2 1,323.00 934.50 623.00 547.50 1,142.00
Nbr of stocks (in thousands) 7,058 7,093 7,272 6,748 6,446
Announcement Date 17/6/22 19/6/23 24/6/24 23/6/25 23/6/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 55.83M
30.42x5.38x20.57x0.15% 149B
24.53x5.11x17.03x2.35% 120B
21.28x6.52x13.85x4.15% 41.67B
20.4x0.36x9.27x3.97% 8.07B
11.62x3.86x8.43x1.44% 7.89B
21.49x3.98x12.62x1.62% 5.16B
12.92x0.28x7.39x4.23% 4.8B
31.75x0.73x15.16x5.66% 4.21B
13.36x0.32x5.49x4.54% 4.02B
Average 20.86x 2.95x 12.20x 3.12% 34.51B
Weighted average by Cap. 26.05x 5.06x 17.44x 1.71%

Y-o-Y evolution of P/E

Valuation ratios - P/E - for Startups, Inc.

Historical PBR trend

Valuation ratios - PBR - for Startups, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - for Startups, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - for Startups, Inc.

  1. Stock Market
  2. Stocks
  3. 7089 Stock
  4. Valuation for Startups, Inc.