Valuation Acmos Inc.

Stocks

Delayed Japan Exchange 22:30:00 2026-10-14 EDT			5-day change	1st Jan Change
525.00 ^JPY	-0.94%		-0.19%	-3.14%

01-28	Acmos Inc. completed the acquisition of Systems Services Co., Ltd. from Mata Shiga and Setsuko Shiga for ¥288 million.	CI
01-14	Acmos Inc. entered into a share transfer agreement to acquire Systems Services Co., Ltd. from Mata Shiga and Setsuko Shiga.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026
Market Cap ¹	3,941	3,422	3,887	5,316	5,542	4,626
Change	-	-13.17%	13.59%	36.77%	4.25%	-16.53%
Enterprise Value (EV) ¹	1,715	1,228	1,334	2,809	3,038	2,209
Change	-	-28.4%	8.64%	110.62%	8.14%	-27.28%
P/E	11x	11.3x	9.27x	12.6x	14.3x	14.6x
PBR	1.66x	1.34x	1.37x	1.68x	1.65x	1.35x
PEG	-	-0.7x	0.2x	55.68x	-1.54x	-0.8x
Capitalization / Revenue	0.87x	0.74x	0.66x	0.85x	0.86x	0.62x
EV / Revenue	0.38x	0.27x	0.23x	0.45x	0.47x	0.29x
EV / EBITDA	3.11x	2.37x	1.89x	3.9x	4.62x	3.63x
EV / EBIT	3.42x	2.6x	2.05x	4.25x	5.2x	4.22x
EV / FCF	9.94x	-128x	2.53x	24.9x	21.4x	5.28x
FCF Yield	10.1%	-0.78%	39.6%	4.02%	4.67%	18.9%
Dividend per Share ²	11	11	13	24	25	-
Rate of return	2.72%	3.14%	3.27%	4.45%	4.49%	-
EPS ²	36.79	31.02	42.82	42.92	38.94	31.76
Distribution rate	29.9%	35.5%	30.4%	55.9%	64.2%	-
Net sales ¹	4,526	4,614	5,867	6,230	6,421	7,499
EBITDA ¹	552	518	704	721	657	609
EBIT ¹	501	472	650	661	584	524
Net income ¹	358	303	419	422	386	316
Net Debt ¹	-2,226	-2,194	-2,553	-2,507	-2,504	-2,417
Reference price ²	404.00	350.00	397.00	539.00	557.00	465.00
Nbr of stocks (in thousands)	9,754	9,776	9,790	9,863	9,949	9,948
Announcement Date	9/29/21	9/28/22	9/29/23	9/27/24	9/24/25	9/24/26

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.($)
ACMOS INC.	-	-	-	-	33.16M
IBM	22.72x	3.7x	12.95x	2.93%	217B
SALESFORCE, INC.	22.78x	4.79x	11.75x	0.73%	196B
ACCENTURE PLC	15.86x	1.73x	9.07x	3.02%	127B
SNOWFLAKE INC.	-140.75x	19.57x	107.62x	-.--%	126B
CLOUDFLARE, INC.	-599.82x	42.66x	175.27x	-.--%	124B
TATA CONSULTANCY SERVICES LTD.	14.8x	2.65x	10.24x	5.44%	86.5B
RELX PLC	21.46x	5.61x	13.77x	2.63%	63.86B
FUJITSU LIMITED	23.59x	1.96x	12.39x	1.32%	46.17B
INFOSYS LIMITED	13.89x	2.01x	8.55x	5.61%	45.32B
Average	-67.27x	9.41x	40.18x	2.41%	103.24B
Weighted average by Cap.	-73.83x	10.15x	42.88x	2.05%