Company Valuation: BPLATS,Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 5,597 3,416 3,474 2,418 1,167 1,166
Change - -38.98% 1.69% -30.38% -51.76% -0.08%
Enterprise Value (EV) 1 5,683 3,592 3,668 2,812 1,794 1,581
Change - -36.8% 2.11% -23.32% -36.22% -11.87%
P/E 187x 341x 19.3x -24.5x -3.9x -1.19x
PBR 14.1x 7.85x 5.48x 4.3x 4.11x -2.79x
PEG - -5.1x 0x 0x -0x -0x
Capitalization / Revenue 7.42x 4.23x 3.68x 2.7x 1.65x 1.6x
EV / Revenue 7.54x 4.45x 3.88x 3.14x 2.54x 2.17x
EV / EBITDA 22.2x 14.2x 12x 26.3x 41.7x 10.8x
EV / EBIT 162x 200x 20.3x -36.5x -8.66x -12.5x
EV / FCF 161x -33.5x -99.1x -14.4x -9.04x 23.9x
FCF Yield 0.62% -2.99% -1.01% -6.93% -11.1% 4.19%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 12.74 4.219 75 -40.57 -121.4 -361.6
Distribution rate - - - - - -
Net sales 1 754 808 945 897 706 727
EBITDA 1 256 253 305 107 43 146
EBIT 1 35 18 181 -77 -207 -126
Net income 1 30 10 182 -98 -298 -925
Net Debt 1 86 176 194 394 627 415
Reference price 2 2,382.00 1,437.00 1,451.00 995.00 473.00 430.00
Nbr of stocks (in thousands) 2,350 2,377 2,394 2,430 2,466 2,711
Announcement Date 6/24/21 6/23/22 6/22/23 6/20/24 6/20/25 6/18/26
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.62M
27.94x4.49x15.67x2.35% 270B
-91.57x14.47x83.76x-.--% 90.62B
10.05x1.1x5.78x4.8% 82.75B
13.41x2.45x9.24x6.13% 78.49B
19x5.01x12.36x2.99% 57.15B
13.87x2.02x8.48x5.61% 45.32B
19.09x1.53x9.63x1.5% 35.95B
20.08x1.48x9.43x0.99% 35.58B
15.86x2.03x9.43x5.45% 33.03B
Average 5.30x 3.84x 18.20x 3.31% 72.92B
Weighted average by Cap. 6.55x 4.61x 20.73x 3.03%

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. 4381 Stock
  4. Valuation BPLATS,Inc.