Valuation Adventure, Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-21 EDT			5-day change	1st Jan Change
1,500.00 ^JPY	+0.20%		+0.67%	-8.76%

04-10	Tranche Update on Adventure, Inc.'s Equity Buyback Plan announced on February 13, 2026.	CI
04-08	Adventure, Inc.'s Equity Buyback announced on February 13, 2026, has closed with 266,000 shares, representing 3.58% for ¥499.97 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	28,794	51,656	63,005	74,014	37,185	24,946
Change	-	79.4%	21.97%	17.47%	-49.76%	-32.91%
Enterprise Value (EV) ¹	32,848	53,512	54,438	63,665	28,590	15,722
Change	-	62.91%	1.73%	16.95%	-55.09%	-45.01%
P/E	2,605x	60.8x	37.3x	42.2x	52.9x	-14.6x
PBR	19.3x	22.4x	6.55x	6.52x	3.49x	2.78x
PEG	-	0x	0.5x	11.38x	-0.9x	0x
Capitalization / Revenue	0.58x	1.43x	5.35x	3.7x	1.66x	0.98x
EV / Revenue	0.66x	1.48x	4.62x	3.18x	1.28x	0.62x
EV / EBITDA	17.2x	41.6x	22.7x	20x	14.3x	10.1x
EV / EBIT	27.9x	65.3x	27.5x	22.1x	18x	14.5x
EV / FCF	8.61x	80.4x	12.4x	27.4x	21.7x	4.69x
FCF Yield	11.6%	1.24%	8.08%	3.65%	4.6%	21.3%
Dividend per Share ²	5	10	20	22	20	-
Rate of return	0.12%	0.13%	0.24%	0.22%	0.39%	-
EPS ²	1.638	125.9	225	233.3	97.92	-230.2
Distribution rate	305%	7.94%	8.89%	9.43%	20.4%	-
Net sales ¹	49,627	36,239	11,786	20,027	22,391	25,370
EBITDA ¹	1,906	1,286	2,397	3,191	1,995	1,554
EBIT ¹	1,178	820	1,983	2,881	1,589	1,085
Net income ¹	72	850	1,610	1,826	750	-1,711
Net Debt ¹	4,054	1,856	-8,567	-10,349	-8,595	-9,224
Reference price ²	4,265.00	7,650.00	8,400.00	9,840.00	5,180.00	3,355.00
Nbr of stocks (in thousands)	6,751	6,752	7,501	7,522	7,179	7,436
Announcement Date	9/24/20	9/24/21	9/26/22	9/27/23	9/27/24	10/31/25

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.($)
ADVENTURE, INC.	-	-	-	-	62.58M
BOOKING HOLDINGS INC.	19.96x	5.51x	14.85x	0.8%	158B
EXPEDIA GROUP, INC.	17.48x	2.26x	8.92x	0.59%	38.6B
TRIP.COM GROUP LIMITED	16.47x	1.92x	7.23x	0.77%	29.04B
MAKEMYTRIP LIMITED	124.12x	5.1x	28.72x	0%	5.69B
TONGCHENG TRAVEL HOLDINGS LIMITED	8.25x	0.82x	3.17x	2.57%	3.94B
TBO TEK LIMITED	47.66x	4.4x	27.86x	-.--%	1.89B
FLIGHT CENTRE TRAVEL GROUP LIMITED	16.03x	0.75x	4.6x	3.26%	1.83B
SEERA HOLDING GROUP	48.12x	1.38x	7.67x	0.38%	1.55B
TRIPADVISOR, INC.	37.03x	0.79x	5.41x	-.--%	1.17B
Average	37.24x	2.55x	12.05x	0.93%	24.13B
Weighted average by Cap.	21.86x	4.37x	13.05x	0.78%