Company Valuation: Wintest Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 9,119 6,245 4,473 4,015 4,801 5,847
Change - -31.52% -28.37% -10.24% 19.57% 21.8%
Enterprise Value (EV) 1 8,242 6,135 4,553 3,822 4,954 5,975
Change - -25.57% -25.78% -16.05% 29.61% 20.62%
P/E -34.4x -9.93x -6.24x -6.65x -4.36x -4.65x
PBR 4.28x 3.93x 3.31x 2.41x 7.1x 17x
PEG - -0x -1.43x 0.2x -0.1x 0.65x
Capitalization / Revenue 6.17x 20.3x 21.3x 9.86x 11.5x 13.6x
EV / Revenue 5.58x 20x 21.7x 9.39x 11.9x 13.9x
EV / EBITDA - - - - - -
EV / EBIT -38.2x -8.39x -6.57x -6.85x -4.57x -4.91x
EV / FCF -7.62x -8.94x -11.7x -9.73x -75.3x -14.6x
FCF Yield -13.1% -11.2% -8.51% -10.3% -1.33% -6.84%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -8.034 -19.04 -19.87 -13.84 -25.25 -23.44
Distribution rate - - - - - -
Net sales 1 1,477 307 210 407 417 429
EBITDA - - - - - -1,210
EBIT 1 -215.7 -731 -693 -558 -1,083 -1,218
Net income 1 -265.3 -629 -686 -554 -1,105 -1,242
Net Debt 1 -877 -110 80 -193 153 128
Reference price 2 276.00 189.00 124.00 92.00 110.00 109.00
Nbr of stocks (in thousands) 33,041 33,041 36,072 43,641 43,641 53,641
Announcement Date 26/3/21 30/3/22 30/3/23 29/3/24 31/3/25 31/3/26
1JPY in Million2JPY
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 27.56M
58.95x20.59x45.25x0.38% 275B
40.03x13.59x28.19x0.33% 128B
50.09x11.85x35.27x0.15% 54.78B
48.9x19.49x38.37x1.19% 33.67B
96.32x27.03x82.91x0.12% 28.36B
72.62x3.88x19.12x0.1% 17.18B
96.64x38.69x92.96x0.26% 10.9B
28.27x7.58x14.27x2.31% 10.24B
76.37x3.54x19.07x0.35% 9.12B
Average 63.13x 16.25x 41.71x 0.58% 56.73B
Weighted average by Cap. 55.96x 17.76x 41.06x 0.4%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 6721 Stock
  4. Valuation Wintest Corp.