Company Valuation: and factory,inc.

Data adjusted to current consolidation scope
Fiscal Period: August 2025
Market Cap 1 2,962
Change -
Enterprise Value (EV) 1 2,458
Change -
P/E -9.09x
PBR 3.33x
PEG -
Capitalization / Revenue 0.92x
EV / Revenue 0.77x
EV / EBITDA -10.7x
EV / EBIT -9.1x
EV / FCF -5.87x
FCF Yield -17%
Dividend per Share 2 -
Rate of return -
EPS 2 -28.95
Distribution rate -
Net sales 1 3,209
EBITDA 1 -230
EBIT 1 -270
Net income 1 -326
Net Debt 1 -504
Reference price 2 263.00
Nbr of stocks (in thousands) 11,262
Announcement Date 11/25/25
1JPY in Million2JPY
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 18.26M
-47.94x0.47x43.52x-.--% 18.03B
58.06x5.74x10.57x - 12.77B
-82.58x1.44x7.34x-.--% 9.15B
12.92x5.03x9.48x2.81% 8.1B
33.86x5.64x28.34x-.--% 4.08B
13.28x1.62x8.03x1.23% 2.46B
25.75x1.49x6.23x - 1.68B
6.36x1.03x6.39x2.89% 1.47B
Average 2.46x 2.81x 14.99x 1.15% 6.42B
Weighted average by Cap. -9.53x 2.89x 21.11x 0.69%

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. 7035 Stock
  4. Valuation and factory,inc.