Valuation BIPROGY Inc.

Stocks

Delayed Japan Exchange 02:30:00 2026-08-27 EDT			5-day change	1st Jan Change
4,656.00 ^JPY	+0.13%		+4.07%	-14.00%

08-14	Shizen Connect Inc. announced that it has received ¥2.7 billion in funding from a group of investors	CI
08-05	BIPROGY Inc. Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	312,846	326,592	455,533	450,414	446,501	449,810	-	-
Change	-	4.39%	39.48%	-1.12%	-0.87%	0.74%	-	-
Enterprise Value (EV) ¹	305,327	320,951	434,814	428,212	475,106	468,310	425,086	403,127
Change	-	5.12%	35.48%	-1.52%	10.95%	-1.43%	-9.23%	-5.17%
P/E	15.3x	16.2x	18x	16.8x	14.4x	13.9x	12.6x	11.4x
PBR	2.43x	2.33x	2.74x	2.66x	2.49x	2.18x	2.01x	1.88x
PEG	-	-11.09x	0.7x	1.96x	0.8x	3.22x	1.3x	1.1x
Capitalization / Revenue	0.99x	0.96x	1.23x	1.11x	1.03x	0.95x	0.91x	0.86x
EV / Revenue	0.96x	0.94x	1.17x	1.06x	1.1x	0.99x	0.86x	0.77x
EV / EBITDA	6.92x	6.99x	8.5x	7.51x	7.85x	7.12x	5.95x	5.24x
EV / EBIT	11.1x	10.8x	13.1x	11x	11.2x	9.83x	8.18x	7.04x
EV / FCF	16.5x	24.9x	13.1x	26.8x	-25.8x	16.5x	12.4x	10.6x
FCF Yield	6.05%	4.01%	7.62%	3.73%	-3.87%	6.05%	8.08%	9.44%
Dividend per Share ²	85	80	100	110	130	140.6	153.4	167.9
Rate of return	2.73%	2.46%	2.21%	2.4%	2.81%	3.02%	3.29%	3.61%
EPS ²	204	201.1	251.2	272.6	320.6	334.5	368.2	406.9
Distribution rate	41.7%	39.8%	39.8%	40.3%	40.5%	42%	41.7%	41.2%
Net sales ¹	317,600	339,898	370,142	404,010	433,686	472,874	493,940	521,521
EBITDA ¹	44,117	45,900	51,147	57,007	60,502	65,788	71,397	76,929
EBIT ¹	27,425	29,673	33,287	39,066	42,604	47,628	51,984	57,223
Net income ¹	20,490	20,203	25,246	26,965	31,209	32,310	35,442	38,981
Net Debt ¹	-7,519	-5,641	-20,719	-22,202	28,605	18,500	-24,723	-46,682
Reference price ²	3,115.00	3,250.00	4,531.00	4,583.00	4,620.00	4,656.00	4,656.00	4,656.00
Nbr of stocks (in thousands)	100,432	100,490	100,537	98,279	96,645	96,609	-	-
Announcement Date	5/6/22	4/28/23	4/30/24	4/30/25	4/30/26	-	-	-

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.($)
BIPROGY INC.	13.9x	0.99x	7.11x	3.02%	2.82B
IBM	22.57x	3.69x	12.9x	2.94%	217B
ACCENTURE PLC	13.47x	1.48x	7.8x	3.56%	111B
SNOWFLAKE INC.	-110.32x	17.53x	101.37x	-.--%	109B
TATA CONSULTANCY SERVICES LTD.	14.7x	2.68x	10.13x	5.59%	86.11B
RELX PLC	20.25x	5.32x	13.06x	2.81%	61.39B
INFOSYS LIMITED	14.68x	2.14x	9.06x	5.31%	47.55B
FUJITSU LIMITED	20.97x	1.72x	10.57x	1.44%	40.45B
NEC CORPORATION	20.28x	1.53x	9.74x	0.91%	38.87B
HCL TECHNOLOGIES LIMITED	17.92x	2.26x	10.85x	4.87%	36.84B
Average	4.84x	3.93x	19.26x	3.05%	75.09B
Weighted average by Cap.	-0.18x	5.00x	24.06x	2.96%