Valuation Adventure, Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-15 EDT			5-day change	1st Jan Change
1,830.00 ^JPY	+2.81%		+9.84%	+11.31%

09-10	H.I.S. Co., Ltd. entered into a agreement to acquire RADO Travel Service Co.,Ltd. from Adventure, Inc. for approximately ¥690 million.	CI
04-10	Tranche Update on Adventure, Inc.'s Equity Buyback Plan announced on February 13, 2026.	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.	-	-	-	-	76.38M
BOOKING HOLDINGS INC.	16.7x	4.64x	12.52x	0.96%	132B
EXPEDIA GROUP, INC.	15.54x	2.01x	7.88x	0.66%	34.55B
TRIP.COM GROUP LIMITED	14.26x	1.48x	5.59x	0.9%	24.61B
MAKEMYTRIP LIMITED	103.78x	4.33x	24.36x	0%	4.75B
TONGCHENG TRAVEL HOLDINGS LIMITED	7.04x	0.59x	2.29x	3.08%	3.18B
TBO TEK LIMITED	47.18x	4.36x	27.56x	-.--%	1.87B
FLIGHT CENTRE TRAVEL GROUP LIMITED	10.62x	0.74x	4.35x	4.62%	1.57B
SEERA HOLDING GROUP	35.79x	1.35x	6.86x	0.39%	1.52B
TRIPADVISOR, INC.	34.18x	0.73x	5.02x	-.--%	1.08B
Average	31.67x	2.25x	10.71x	1.18%	20.5B
Weighted average by Cap.	18.54x	3.67x	11.01x	0.92%