Valuation AI inside Inc.

Stocks

Delayed Japan Exchange 00:34:20 2026-09-01 EDT			5-day change	1st Jan Change
2,280.00 ^JPY	-3.39%		+5.02%	-12.31%

23-09-21	Tranche Update on Showcase Inc.'s Equity Buyback Plan announced on July 20, 2023.	CI
23-09-20	Showcase Inc.'s Equity Buyback announced on July 20, 2023, has closed with 1,612,900 shares, representing 18.82% for ¥600 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	135,348	20,310	16,757	30,515	11,663	8,744
Change	-	-84.99%	-17.5%	82.11%	-61.78%	-25.03%
Enterprise Value (EV) ¹	132,132	17,491	15,137	27,559	8,170	4,978
Change	-	-86.76%	-13.46%	82.07%	-70.36%	-39.07%
P/E	83.4x	50x	-32.2x	57x	-23.4x	24.8x
PBR	32.1x	4.29x	3.85x	6.16x	2.57x	1.76x
PEG	-	-0.7x	0x	-0x	0x	-0x
Capitalization / Revenue	29.4x	6.14x	4.41x	7.28x	2.65x	1.84x
EV / Revenue	28.7x	5.28x	3.98x	6.58x	1.86x	1.05x
EV / EBITDA	54.4x	24.9x	20.6x	29.4x	9.26x	9.41x
EV / EBIT	56x	30.7x	53.3x	61.5x	21.2x	16x
EV / FCF	74.1x	-24.7x	87.1x	41x	11x	-60.5x
FCF Yield	1.35%	-4.04%	1.15%	2.44%	9.08%	-1.65%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	426.4	105.7	-132.4	135.9	-125.8	88.84
Distribution rate	-	-	-	-	-	-
Net sales ¹	4,597	3,310	3,802	4,190	4,399	4,747
EBITDA ¹	2,431	703	735	936	882	529
EBIT ¹	2,361	569	284	448	385	311
Net income ¹	1,660	411	-518	535	-497	351
Net Debt ¹	-3,216	-2,819	-1,620	-2,956	-3,493	-3,766
Reference price ²	35,550.00	5,280.00	4,265.00	7,740.00	2,941.00	2,205.00
Nbr of stocks (in thousands)	3,807	3,847	3,929	3,943	3,966	3,966
Announcement Date	6/25/21	6/24/22	6/23/23	6/28/24	6/26/25	6/25/26

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.($)
AI INSIDE INC.	-	-	-	-	58.58M
MICROSOFT CORPORATION	26.08x	9.63x	15.7x	0.76%	3,767B
PALANTIR TECHNOLOGIES INC.	122.99x	53.2x	86.36x	-.--%	448B
CADENCE DESIGN SYSTEMS, INC.	70.83x	14.95x	31.52x	-.--%	93.3B
DATADOG, INC.	420.1x	18.03x	71.26x	-.--%	85.12B
SYNOPSYS, INC.	108.9x	9.42x	23.88x	-.--%	84.24B
SEA LIMITED	40.26x	2.04x	16.23x	-.--%	69.5B
ATLASSIAN CORPORATION	192.44x	6.14x	23.72x	-.--%	49.15B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	122.82x	5.05x	24.55x	-.--%	41.08B
TWILIO INC.	27.67x	5.72x	27.44x	-.--%	36.19B
Average	125.79x	13.80x	35.63x	0.08%	467.34B
Weighted average by Cap.	47.75x	13.84x	24.21x	0.61%