Valuation AppBank Inc.

Stocks

Delayed Japan Exchange 21:55:04 2026-09-16 EDT			5-day change	1st Jan Change
82.00 ^JPY	0.00%		-2.38%	-32.79%

02-09	AppBank Inc. cancelled the acquisition of Broadcasting Business of SM ENTERTAINMENT JAPAN Co.,Ltd.	CI
12-11	AppBank Inc. enter into a Memorandum of Understanding to acquire Broadcasting Business of SM ENTERTAINMENT JAPAN Co.,Ltd.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2025
Market Cap ¹	1,295	1,114	1,098	1,056	1,733
Change	-	-13.94%	-1.45%	-3.84%	-
Enterprise Value (EV) ¹	857.9	890.4	988.2	952.1	1,078
Change	-	3.79%	10.99%	-3.66%	-
P/E	-7.32x	-5.99x	-3.63x	-2.32x	-4.17x
PBR	2.5x	3.34x	7.37x	39.1x	3.32x
PEG	-	-1.18x	-0.1x	-0.1x	-
Capitalization / Revenue	2.37x	3.26x	2.83x	2.16x	1.4x
EV / Revenue	1.57x	2.6x	2.55x	1.94x	0.87x
EV / EBITDA	-6.5x	-4.84x	-3.74x	-2.7x	-6.91x
EV / EBIT	-6.31x	-4.61x	-3.58x	-2.57x	-6.3x
EV / FCF	-8.41x	-6.82x	-8.78x	-6.62x	-
FCF Yield	-11.9%	-14.7%	-11.4%	-15.1%	-
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-22.55	-23.7	-35.85	-41.4	-29.26
Distribution rate	-	-	-	-	-
Net sales ¹	547	342	388	490	1,242
EBITDA ¹	-132	-184	-264	-353	-156
EBIT ¹	-136	-193	-276	-371	-171
Net income ¹	-177	-186	-288	-421	-519
Net Debt ¹	-437	-224	-110	-104	-655
Reference price ²	165.00	142.00	130.00	96.00	122.00
Nbr of stocks (in thousands)	7,848	7,848	8,448	11,001	14,206
Announcement Date	3/26/21	3/30/22	3/30/23	3/29/24	3/30/26

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.($)
APPBANK INC.	-	-	-	-	13.82M
SAKURA INTERNET INC.	44.71x	3.6x	9.68x	0.16%	924M
ITMEDIA INC.	14.71x	-	-	4.3%	146M
J-STREAM INC.	16.02x	-	-	3.95%	56.75M
Average	25.15x	3.60x	9.68x	2.8%	285.08M
Weighted average by Cap.	39.38x	3.60x	9.68x	0.89%