Company Valuation: Asterisk Inc.

Data adjusted to current consolidation scope
Fiscal Period: August 2022 2023 2024 2025
Market Cap 1 10,033 6,310 3,407 3,275
Change - -37.11% -46% -3.89%
Enterprise Value (EV) 1 9,097 6,519 3,696 3,064
Change - -28.34% -43.3% -17.12%
P/E 31.6x -37x -8.76x -17.2x
PBR 4.84x 3.26x 2.21x 1.9x
PEG 0.9x 0x -0x 0.3x
Capitalization / Revenue 4.17x 3.59x 2.16x 1.97x
EV / Revenue 3.78x 3.71x 2.34x 1.84x
EV / EBITDA - - - -
EV / EBIT 22.7x -33.8x -16.4x -24.5x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 45.06 -24 -54.71 -24.38
Distribution rate - - - -
Net sales 1 2,407 1,759 1,578 1,666
EBITDA 418 -145 -159 -71
EBIT 1 400 -193 -225 -125
Net income 1 322 -170 -389 -182
Net Debt 1 -936 209 289 -211
Reference price 2 1,422.00 888.00 479.00 420.00
Nbr of stocks (in thousands) 7,055 7,105 7,113 7,797
Announcement Date 11/25/22 11/27/23 11/25/24 11/27/25
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 104M
26.94x1.83x16.75x0.54% 300B
24.65x9.94x17.92x0.35% 192B
24.65x1.94x10.08x1.02% 73.14B
16.62x0.43x7.67x1.92% 48.36B
41.78x25.67x31.79x1.07% 43.39B
31.91x5.36x18.61x1.16% 38.86B
13.47x0.57x6.98x3.93% 27.91B
12.42x0.66x9.81x5.35% 22.63B
28.57x2.95x19.01x2.58% 21.86B
Average 24.56x 5.48x 15.40x 1.99% 76.78B
Weighted average by Cap. 25.72x 5.26x 16.28x 1.01%

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. 6522 Stock
  4. Valuation Asterisk Inc.