Valuation BIPROGY Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-31 EDT			5-day change	1st Jan Change
4,868.00 ^JPY	-4.08%		+5.32%	-10.08%

05-13	SBI Securities Upgrades Biprogy to Buy from Neutral; Price Target is 5,500 Yen	MT
04-30	BIPROGY Inc. Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	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	470,136	-	-
Change	-	4.39%	39.48%	-1.12%	-0.87%	5.29%	-	-
Enterprise Value (EV) ¹	305,327	320,951	434,814	428,212	475,106	464,157	445,179	423,087
Change	-	5.12%	35.48%	-1.52%	10.95%	-2.3%	-4.09%	-4.96%
P/E	15.3x	16.2x	18x	16.8x	14.4x	14.4x	13x	11.7x
PBR	2.43x	2.33x	2.74x	2.66x	2.49x	2.35x	2.1x	1.97x
PEG	-	-11.09x	0.7x	1.96x	0.8x	2.53x	1.2x	1.1x
Capitalization / Revenue	0.99x	0.96x	1.23x	1.11x	1.03x	1x	0.95x	0.9x
EV / Revenue	0.96x	0.94x	1.17x	1.06x	1.1x	0.98x	0.9x	0.81x
EV / EBITDA	6.92x	6.99x	8.5x	7.51x	7.85x	6.89x	6.15x	5.41x
EV / EBIT	11.1x	10.8x	13.1x	11x	11.2x	9.64x	8.45x	7.28x
EV / FCF	16.5x	24.9x	13.1x	26.8x	-25.8x	16.4x	12.7x	10.9x
FCF Yield	6.05%	4.01%	7.62%	3.73%	-3.87%	6.1%	7.86%	9.15%
Dividend per Share ²	85	80	100	110	130	140.6	155	169.3
Rate of return	2.73%	2.46%	2.21%	2.4%	2.81%	2.89%	3.18%	3.48%
EPS ²	204	201.1	251.2	272.6	320.6	338.9	374.2	414.8
Distribution rate	41.7%	39.8%	39.8%	40.3%	40.5%	41.5%	41.4%	40.8%
Net sales ¹	317,600	339,898	370,142	404,010	433,686	472,048	495,978	525,283
EBITDA ¹	44,117	45,900	51,147	57,007	60,502	67,321	72,443	78,209
EBIT ¹	27,425	29,673	33,287	39,066	42,604	48,162	52,682	58,137
Net income ¹	20,490	20,203	25,246	26,965	31,209	32,739	36,033	39,766
Net Debt ¹	-7,519	-5,641	-20,719	-22,202	28,605	-5,979	-24,957	-47,049
Reference price ²	3,115.00	3,250.00	4,531.00	4,583.00	4,620.00	4,868.00	4,868.00	4,868.00
Nbr of stocks (in thousands)	100,432	100,490	100,537	98,279	96,645	96,577	-	-
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.	14.36x	0.98x	6.89x	2.89%	2.95B
IBM	22.19x	3.61x	12.6x	3.02%	211B
SNOWFLAKE INC.	-102.81x	16.32x	94.23x	-.--%	102B
ACCENTURE PLC	12.28x	1.36x	7.12x	3.91%	102B
TATA CONSULTANCY SERVICES LTD.	15.34x	2.8x	10.59x	5.36%	89.66B
RELX PLC	20.46x	5.35x	13.13x	2.8%	61.3B
INFOSYS LIMITED	14.8x	2.16x	9.15x	5.28%	47.94B
FUJITSU LIMITED	20.64x	1.69x	10.33x	1.42%	39.83B
NEC CORPORATION	21.15x	1.56x	9.88x	0.9%	39.45B
HCL TECHNOLOGIES LIMITED	18.35x	2.36x	11.29x	4.71%	38.18B
Average	5.68x	3.82x	18.52x	3.03%	73.32B
Weighted average by Cap.	1.65x	4.72x	22.37x	3.03%