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.($)
- - - - 17.33M
-42.34x0.38x37.02x-.--% 15.19B
12.6x4.94x9.19x2.88% 7.83B
-47.52x1.28x6.81x-.--% 7.87B
38.16x6.07x30.04x-.--% 4.39B
12.42x1.47x7.3x1.32% 2.28B
10.96x1.03x4.13x2.31% 1.6B
21.43x1.39x5.93x - 1.53B
118.75x5.75x43.4x - 1.18B
Average 15.56x 2.79x 17.98x 1.08% 4.65B
Weighted average by Cap. -12.71x 2.27x 21.57x 0.75%

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.