|
Market Closed -
Japan Exchange
05:21:34 26/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 152.00 JPY | +0.66% |
|
-3.80% | -11.11% |
| 14/10 | GameWith Inc. Reports Earnings Results for the First Quarter Ended August 31, 2026 | CI |
| 15/07 | GameWith Inc. Reports Earnings Results for the Full Year Ended May 31, 2026 | CI |
Company Valuation: GameWith Inc.
Data adjusted to current consolidation scope
| Fiscal Period: May | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,545 | 6,931 | 4,558 | 3,562 | 3,335 | 2,654 | - | - |
| Change | - | -18.88% | -34.24% | -21.84% | -6.37% | -20.42% | - | - |
| Enterprise Value (EV) | 5,913 | 4,337 | 2,033 | 1,464 | 1,015 | 2,654 | 2,654 | 2,654 |
| Change | - | -26.64% | -53.13% | -27.96% | -30.66% | 161.4% | 0% | 0% |
| P/E | 72x | 38.9x | -13.3x | -15.1x | 134x | 137x | 26.5x | 17.6x |
| PBR | 2.61x | 2.06x | 1.56x | 1.33x | 1.23x | - | - | - |
| PEG | - | 0.7x | 0x | 0.5x | -1x | -5.9x | 0x | 0.3x |
| Capitalization / Revenue | 2.74x | 1.97x | 1.3x | 1.03x | 0.82x | 0.66x | 0.6x | 0.56x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.66x | 0.6x | 0.56x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | -0x | 0x | 53.1x | 17.7x | 10.6x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 6.57 | 9.99 | -19.57 | -13.5 | 1.43 | 1.1 | 5.7 | 8.6 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,120 | 3,512 | 3,497 | 3,451 | 4,047 | 4,050 | 4,400 | 4,700 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 200 | 337.4 | 67 | -196 | 101.7 | 50 | 150 | 250 |
| Net income 1 | 118 | 179 | -347 | -235 | 25.1 | 20 | 100 | 150 |
| Net Debt | -2,632 | -2,594 | -2,525 | -2,098 | -2,320 | - | - | - |
| Reference price 2 | 473.00 | 389.00 | 261.00 | 204.00 | 191.00 | 151.00 | 151.00 | 151.00 |
| Nbr of stocks (in thousands) | 18,065 | 17,818 | 17,463 | 17,463 | 17,463 | 17,463 | - | - |
| Announcement Date | 13/7/22 | 12/7/23 | 10/7/24 | 9/7/25 | 15/7/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 137.27x | - | - | - | 16.82M | |
| 15.55x | 7.54x | 16.11x | 0.27% | 3,900B | |
| 22.01x | 6.45x | 11.53x | 0.33% | 1,643B | |
| 31.88x | 14.91x | 23.56x | 0.56% | 546B | |
| 13.31x | 3.54x | 8.19x | 1.53% | 443B | |
| 18.39x | 5.43x | 16.26x | -.--% | 270B | |
| 18.82x | 1.37x | 9.26x | 1.09% | 248B | |
| 104.22x | 13.84x | 74.33x | -.--% | 217B | |
| 21.01x | 2.39x | 12.17x | -.--% | 136B | |
| 44.07x | 5.13x | 33.77x | -.--% | 120B | |
| Average | 42.65x | 6.73x | 22.80x | 0.42% | 752.31B | |
| Weighted average by Cap. | 21.34x | 7.37x | 16.86x | 0.38% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 6552 Stock
- Valuation GameWith Inc.
Select your edition
All financial news and data tailored to specific country editions
