Valuation Adways Inc.

Stocks

Delayed Japan Exchange 19:33:37 2026-11-05 EST			5-day change	1st Jan Change
315.00 ^JPY	-6.80%		-17.49%	+19.70%

05-18	Ureru Net Advertising Group Co.,Ltd. announced that it has received ¥208.822 million in funding from Adways Inc.	CI
04-29	Ureru Net Advertising Group Co.,Ltd. announced that it expects to receive ¥208.822 million in funding from Adways Inc.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	27,448	34,735	19,804	19,736	11,529	10,318
Change	-	26.54%	-42.98%	-0.34%	-41.58%	-10.51%
Enterprise Value (EV) ¹	17,721	21,977	6,935	9,543	1,489	393.7
Change	-	24.01%	-68.44%	37.61%	-84.4%	-73.56%
P/E	160x	21x	7.88x	20.1x	-24.4x	40.9x
PBR	2.23x	2.36x	1.24x	1.37x	0.85x	0.76x
PEG	-	0x	0.1x	-0.3x	0x	-0x
Capitalization / Revenue	0.74x	1.37x	1.48x	1.46x	0.91x	0.84x
EV / Revenue	0.48x	0.87x	0.52x	0.71x	0.12x	0.03x
EV / EBITDA	49x	10.7x	4.86x	8.3x	3.78x	0.88x
EV / EBIT	87.3x	11.9x	5.86x	10.4x	9.37x	1.33x
EV / FCF	-13.3x	6.91x	13.4x	-24.9x	-2.85x	-0.72x
FCF Yield	-7.54%	14.5%	7.45%	-4.02%	-35.1%	-139%
Dividend per Share ²	2.5	12.59	14.1	5.77	3	6.42
Rate of return	0.38%	1.52%	2.82%	1.14%	1.02%	2.43%
EPS ²	4.138	39.36	63.43	25.07	-12.1	6.448
Distribution rate	60.4%	32%	22.2%	23%	-24.8%	99.6%
Net sales ¹	37,304	25,263	13,415	13,524	12,684	12,219
EBITDA ¹	362	2,053	1,428	1,150	394	448
EBIT ¹	203	1,842	1,183	922	159	297
Net income ¹	164	1,544	2,536	966	-473	252
Net Debt ¹	-9,727	-12,758	-12,869	-10,193	-10,040	-9,924
Reference price ²	660.00	827.00	500.00	505.00	295.00	264.00
Nbr of stocks (in thousands)	41,589	42,001	39,609	39,082	39,082	39,082
Announcement Date	6/24/20	3/25/22	3/24/23	3/27/24	3/27/25	3/24/26

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.($)
ADWAYS INC.	-	-	-	-	78.19M
PUBLICIS GROUPE S.A.	15.08x	1.65x	7.52x	3.76%	29.27B
OMNICOM GROUP., INC.	10.52x	1.1x	6.41x	3.77%	23.88B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	13.86x	6.12x	10.77x	6.11%	11.81B
BLUEFOCUS INTELLIGENT COMMUNICATIONS GROUP CO., LTD.	153.36x	0.58x	145.58x	-	6.74B
DENTSU GROUP INC.	12.01x	0.82x	5.18x	-.--%	6.32B
WPP PLC	18.14x	0.77x	4.69x	3.49%	6.09B
JCDECAUX SE	16.75x	1.39x	4.31x	2.8%	6.04B
NIQ GLOBAL INTELLIGENCE PLC	-63.01x	1.97x	8.26x	0%	5.98B
Average	22.09x	1.80x	24.09x	2.85%	10.69B
Weighted average by Cap.	18.74x	1.88x	16.84x	3.47%