Company Valuation: AltPlus Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 8,824 7,136 5,185 4,313 2,190 2,915
Change - -19.13% -27.33% -16.83% -49.22% 33.1%
Enterprise Value (EV) 1 7,227 5,788 4,517 3,466 1,424 2,052
Change - -19.91% -21.95% -23.28% -58.91% 44.09%
P/E -63.2x -18.4x -6.65x -9.57x -4.59x -5.78x
PBR 4.24x 4.21x 5.59x 4.59x 2.83x 4.36x
PEG - -0x -0x 0.2x 0.88x 0.1x
Capitalization / Revenue 1.48x 0.98x 0.86x 0.98x 0.62x 1.01x
EV / Revenue 1.21x 0.79x 0.75x 0.79x 0.41x 0.71x
EV / EBITDA -26.3x -11.1x -5.69x -6.26x -3.16x -4.4x
EV / EBIT -24.7x -10.4x -5.63x -6.23x -3.14x -4.38x
EV / FCF -67.1x -60.4x -7.97x -10.9x -4.62x -4.86x
FCF Yield -1.49% -1.66% -12.5% -9.18% -21.6% -20.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -8.018 -22.3 -44.82 -23.2 -22 -12.81
Distribution rate - - - - - -
Net sales 1 5,949 7,291 6,004 4,387 3,516 2,897
EBITDA 1 -275 -523 -794 -554 -451 -466
EBIT 1 -292 -555 -802 -556 -453 -468
Net income 1 -139 -388 -780 -420 -452 -434
Net Debt 1 -1,597 -1,348 -668 -847 -766 -863
Reference price 2 507.00 410.00 298.00 222.00 101.00 74.00
Nbr of stocks (in thousands) 17,404 17,404 17,401 19,427 21,684 39,393
Announcement Date 12/21/20 12/24/21 12/23/22 12/22/23 12/26/24 12/25/25
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 14.66M
24.69x15.96x18.94x-.--% 133B
13.85x3.73x7.81x-.--% 99.54B
37.63x6.14x17.08x0.37% 52.62B
27.58x5.92x14.36x-.--% 49.45B
38.44x3.51x10.57x-.--% 39.6B
15.6x5.64x14.4x0.92% 38.77B
15.43x5.95x12.34x-.--% 14.89B
34.6x2.52x14.55x-.--% 14.32B
25.59x - - 3.8% 10.2B
Average 25.93x 6.17x 13.76x 0.56% 45.24B
Weighted average by Cap. 24.58x 8.12x 14.19x 0.21%

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. 3672 Stock
  4. Valuation AltPlus Inc.