Valuation Scroll Corporation

Stocks

Delayed Japan Exchange 11:53:41 11/09/26 am AEST			5-day change	1st Jan Change
1,735.00 ^JPY	-0.69%		-3.29%	+29.48%

28/08	Tranche Update on Scroll Corporation's Equity Buyback Plan announced on July 31, 2026.	CI
27/08	Scroll Corporation's Equity Buyback announced on July 31, 2026, has closed with 1,078,300 shares, representing 3.17% for ¥1,999.96 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	37,900	29,043	28,257	32,880	34,792	44,998
Change	-	-23.37%	-2.71%	16.36%	5.82%	29.33%
Enterprise Value (EV) ¹	37,191	27,976	23,990	28,484	26,667	34,277
Change	-	-24.78%	-14.25%	18.73%	-6.38%	28.53%
P/E	7.26x	5.2x	6.77x	9.14x	8.14x	16.5x
PBR	1.42x	0.97x	0.88x	0.98x	0.95x	1.19x
PEG	-	0.74x	-0.3x	-0.8x	0.4x	-0.5x
Capitalization / Revenue	0.44x	0.36x	0.35x	0.41x	0.41x	0.51x
EV / Revenue	0.44x	0.34x	0.3x	0.36x	0.32x	0.39x
EV / EBITDA	4.38x	3.38x	3.36x	4.49x	3.74x	5.1x
EV / EBIT	5.03x	4x	3.92x	5.36x	4.41x	5.98x
EV / FCF	-27.6x	19.2x	4.58x	10.9x	4.83x	4.74x
FCF Yield	-3.62%	5.2%	21.8%	9.2%	20.7%	21.1%
Dividend per Share ²	60	64.5	48	42	51.5	59
Rate of return	5.52%	7.74%	5.94%	4.38%	5.09%	4.44%
EPS ²	149.6	160.2	119.4	105	124.1	80.68
Distribution rate	40.1%	40.3%	40.2%	40%	41.5%	73.1%
Net sales ¹	85,195	81,391	81,018	79,826	84,030	88,548
EBITDA ¹	8,485	8,277	7,135	6,341	7,135	6,726
EBIT ¹	7,387	7,001	6,122	5,314	6,053	5,728
Net income ¹	5,183	5,585	4,170	3,649	4,267	2,768
Net Debt ¹	-709	-1,067	-4,267	-4,396	-8,125	-10,721
Reference price ²	1,087.00	833.00	808.00	960.00	1,011.00	1,330.00
Nbr of stocks (in thousands)	34,866	34,866	34,972	34,250	34,414	33,833
Announcement Date	28/5/21	31/5/22	31/5/23	31/5/24	30/5/25	28/5/26

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.($)
SCROLL CORPORATION	-	-	-	-	389M
AMAZON.COM, INC.	20.08x	3.31x	12.66x	-.--%	2,722B
JD.COM, INC.	10.06x	0.09x	3.67x	3.84%	36.29B
COUPANG, INC.	-34.28x	0.61x	34.93x	-.--%	26.53B
WAYFAIR INC.	-1300.43x	1.12x	17.49x	0.01%	13.71B
ALLEGRO.EU S.A.	24.87x	3.49x	11.91x	-.--%	11.87B
FSN E-COMMERCE VENTURES LIMITED	199.05x	7.67x	83.82x	-.--%	10.32B
ETSY, INC.	21.24x	2.61x	8.83x	-.--%	6.53B
MONOTARO CO., LTD.	24.65x	2.31x	14.67x	2.01%	5.98B
Average	-129.34x	2.65x	23.50x	0.73%	314.9B
Weighted average by Cap.	13.74x	3.25x	13.03x	0.05%