Company Valuation: All About, Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 11,689 7,601 7,357 5,489 4,643 5,017
Change - -34.97% -3.21% -25.39% -15.42% 8.06%
Enterprise Value (EV) 1 8,977 4,903 5,457 3,615 3,011 4,528
Change - -45.38% 11.31% -33.75% -16.71% 50.38%
P/E 23.4x 22.2x -89.6x -12x -119x -10.6x
PBR 2.71x 1.65x 1.64x 1.34x 1.15x 1.4x
PEG - -0.7x 1x -0x 1.3x -0x
Capitalization / Revenue 0.68x 0.49x 0.43x 0.35x 0.29x 0.32x
EV / Revenue 0.52x 0.32x 0.32x 0.23x 0.19x 0.29x
EV / EBITDA 8.17x 5.44x 17.5x -42x 7.76x 14.4x
EV / EBIT 9.86x 7.46x 910x -7.84x 274x -41.9x
EV / FCF 28.5x 3,017x -10.1x 11.1x -28.1x -8.06x
FCF Yield 3.51% 0.03% -9.86% 9.04% -3.56% -12.4%
Dividend per Share 2 7 7 3 3 3 1
Rate of return 0.81% 1.25% 0.56% 0.76% 0.9% 0.28%
EPS 2 36.93 25.18 -6.019 -32.96 -2.794 -33.65
Distribution rate 19% 27.8% -49.8% -9.1% -107% -2.97%
Net sales 1 17,283 15,395 16,917 15,703 15,954 15,464
EBITDA 1 1,099 902 312 -86 388 314
EBIT 1 910 657 6 -461 11 -108
Net income 1 500 343 -82 -456 -39 -473
Net Debt 1 -2,712 -2,698 -1,900 -1,874 -1,632 -489
Reference price 2 866.00 560.00 539.00 395.00 332.00 356.00
Nbr of stocks (in thousands) 13,497 13,573 13,650 13,897 13,985 14,093
Announcement Date 6/25/21 6/29/22 6/28/23 6/26/24 6/24/25 6/23/26
1JPY in Million2JPY
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 31.15M
14.37x1.5x5.31x-.--% 839M
16.81x1.81x8.68x0.54% 123M
15.29x0.97x3.54x-.--% 56.24M
Average 15.49x 1.43x 5.84x 0.18% 262.14M
Weighted average by Cap. 14.72x 1.51x 5.61x 0.07%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 2454 Stock
  4. Valuation All About, Inc.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!