Valuation Howtelevision, Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 04:30:00 01/07/26 pm AEST			5-day change	1st Jan Change
856.00 ^JPY	+1.30%		-5.93%	-33.80%

01/04/24	Howtelevision, Inc. completed the acquisition of Roglio Inc from Satoru Ushijima.	CI
15/03/24	Howtelevision, Inc. agreed to acquire Logrio for ¥240 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: January	2025	2026	2027	2028	2029
Market Cap ¹	3,145	3,364	2,326	-	-
Change	-	6.96%	-30.86%	-	-
Enterprise Value (EV)	2,161	2,243	2,326	2,326	2,326
Change	-	3.79%	3.7%	0%	0%
P/E	12.9x	34.9x	94.1x	23.2x	14.6x
PBR	2.39x	2.38x	-	-	-
PEG	-	-0.6x	-1.3x	0x	0.2x
Capitalization / Revenue	1.45x	1.32x	0.75x	0.68x	0.63x
EV / Revenue	0x	0x	0.75x	0.68x	0.63x
EV / EBITDA	-	-	-	-	-
EV / EBIT	0x	0x	46.5x	15.5x	9.3x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	89.36	35.51	9.1	36.9	58.8
Distribution rate	-	-	-	-	-
Net sales ¹	2,166	2,558	3,100	3,400	3,700
EBITDA	-	-	-	-	-
EBIT ¹	402	251	50	150	250
Net income ¹	243	96	25	100	160
Net Debt	-984	-1,121	-	-	-
Reference price ²	1,154.50	1,238.00	856.00	856.00	856.00
Nbr of stocks (in thousands)	2,724	2,717	2,717	-	-
Announcement Date	12/3/25	11/3/26	-	-	-

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.($)
HOWTELEVISION, INC.	92.86x	-	-	-	14.13M
TENCENT HOLDINGS LIMITED	14.41x	3.94x	9.18x	1.43%	494B
NETFLIX, INC.	19.88x	5.88x	17.67x	-.--%	301B
UBER TECHNOLOGIES, INC.	23.79x	2.54x	13.11x	-.--%	147B
SK SQUARE CO., LTD.	6.21x	132x	4.82x	0.09%	144B
PROSUS N.V.	9.44x	8.03x	88.79x	0.67%	92.12B
SPOTIFY TECHNOLOGY S.A.	31.39x	3.8x	24.89x	-.--%	94.41B
AIRBNB, INC.	28.13x	5.29x	14.95x	-.--%	84.93B
DOORDASH, INC.	72.22x	4.27x	20.83x	-.--%	80.4B
NASPERS LIMITED	8.07x	2.86x	40.55x	0.6%	37.74B
Average	30.64x	18.74x	26.09x	0.31%	147.51B
Weighted average by Cap.	20.21x	17.04x	18.62x	0.55%