Valuation Acmos Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-11 EDT			5-day change	1st Jan Change
498.00 ^JPY	-0.40%		+0.20%	-8.12%

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	2020	2021	2022	2023	2024	2025
Market Cap ¹	5,907	3,941	3,422	3,887	5,316	5,542
Change	-	-33.29%	-13.17%	13.59%	36.77%	4.25%
Enterprise Value (EV) ¹	3,835	1,715	1,228	1,334	2,809	3,038
Change	-	-55.29%	-28.4%	8.64%	110.62%	8.14%
P/E	17.6x	11x	11.3x	9.27x	12.6x	14.3x
PBR	2.85x	1.66x	1.34x	1.37x	1.68x	1.65x
PEG	-	1.69x	-0.7x	0.2x	55.68x	-1.54x
Capitalization / Revenue	1.21x	0.87x	0.74x	0.66x	0.85x	0.86x
EV / Revenue	0.79x	0.38x	0.27x	0.23x	0.45x	0.47x
EV / EBITDA	6.78x	3.11x	2.37x	1.89x	3.9x	4.62x
EV / EBIT	7.42x	3.42x	2.6x	2.05x	4.25x	5.2x
EV / FCF	11x	9.94x	-128x	2.53x	24.9x	21.4x
FCF Yield	9.1%	10.1%	-0.78%	39.6%	4.02%	4.67%
Dividend per Share ²	11	11	11	13	24	25
Rate of return	1.81%	2.72%	3.14%	3.27%	4.45%	4.49%
EPS ²	34.54	36.79	31.02	42.82	42.92	38.94
Distribution rate	31.8%	29.9%	35.5%	30.4%	55.9%	64.2%
Net sales ¹	4,881	4,526	4,614	5,867	6,230	6,421
EBITDA ¹	566	552	518	704	721	657
EBIT ¹	517	501	472	650	661	584
Net income ¹	335	358	303	419	422	386
Net Debt ¹	-2,072	-2,226	-2,194	-2,553	-2,507	-2,504
Reference price ²	609.00	404.00	350.00	397.00	539.00	557.00
Nbr of stocks (in thousands)	9,700	9,754	9,776	9,790	9,863	9,949
Announcement Date	9/25/20	9/29/21	9/28/22	9/29/23	9/27/24	9/24/25

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.	-	-	-	-	32.29M
IBM	22.98x	3.75x	13.09x	2.89%	220B
SNOWFLAKE INC.	-129.28x	18.03x	99.95x	-.--%	116B
ACCENTURE PLC	13.22x	1.46x	7.65x	3.63%	109B
TATA CONSULTANCY SERVICES LTD.	14.27x	2.6x	9.82x	5.76%	83.41B
RELX PLC	19.47x	5.16x	12.68x	2.92%	58.93B
INFOSYS LIMITED	13.59x	1.96x	8.32x	5.74%	43.9B
FUJITSU LIMITED	21.33x	1.74x	10.84x	1.37%	42.66B
NEC CORPORATION	20.19x	1.52x	9.78x	0.94%	39.5B
HCL TECHNOLOGIES LIMITED	16.66x	2.09x	9.91x	5.24%	34.16B
Average	1.38x	4.26x	20.23x	3.16%	74.82B
Weighted average by Cap.	-4.42x	5.20x	24.66x	2.96%