Company Valuation: NETSTARS Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 12,091 12,740 16,930 11,171 - -
Change - 5.37% 32.89% -34.02% - -
Enterprise Value (EV) -14,431 -21,135 -19,279 11,171 11,171 11,171
Change - -46.45% 8.78% 157.94% 0% 0%
P/E -33.7x -339x 34.7x 22.3x 15x 10.5x
PBR 1.71x 1.79x 2.22x 1.37x 1.25x 1.1x
PEG - 3.8x -0x 10.6x 0.3x 0.2x
Capitalization / Revenue 3.25x 3.26x 3.54x 2.14x 1.86x 1.67x
EV / Revenue -0x -0x -0x 2.14x 1.86x 1.67x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x -0x 22.3x 13.1x 8.66x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -21.51 -2.25 28.99 29.6 43.95 62.8
Distribution rate - - - - - -
Net sales 1 3,720 3,902 4,788 5,220 6,010 6,690
EBITDA - - - - - -
EBIT 1 -321 -84 293 500 855 1,290
Net income 1 -347 -37 485 500 745 1,065
Net Debt -26,522 -33,875 -36,209 - - -
Reference price 2 725.00 763.00 1,006.00 659.00 659.00 659.00
Nbr of stocks (in thousands) 16,677 16,697 16,829 16,951 - -
Announcement Date 14/2/24 14/2/25 12/2/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
22.23x - - - 70.5M
16.14x3.41x7.59x1.65% 87.7B
43.94x14.48x26.8x-.--% 82.42B
21.24x5.75x11.12x-.--% 28.78B
36.52x4.01x12.89x-.--% 24.74B
35.54x17.79x29.98x2.35% 22.46B
73.52x6.02x25.44x-.--% 20.85B
5.44x2.78x6.6x4.75% 18.81B
7.31x - - 8.65% 17.39B
10.94x-1.22x-2.15x-.--% 14.28B
Average 27.28x 6.63x 14.78x 1.93% 31.75B
Weighted average by Cap. 29.20x 7.72x 16.03x 1.38%

Y-o-Y evolution of P/E

Valuation ratios - P/E - NETSTARS Co.,Ltd.

Historical PBR trend

Valuation ratios - PBR - NETSTARS Co.,Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - NETSTARS Co.,Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - NETSTARS Co.,Ltd.

  1. Stock Market
  2. Stocks
  3. 5590 Stock
  4. Valuation NETSTARS Co.,Ltd.