|
Delayed
Japan Exchange
02:30:00 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 1,042.00 JPY | +2.16% |
|
-0.10% | +5.25% |
| 10-05 | Tranche Update on CHANGE Holdings,Inc.'s Equity Buyback Plan announced on May 14, 2026. | CI |
| 08-13 | CHANGE Holdings,Inc. Reports Earnings Results for the First Quarter Ended June 30, 2026 | CI |
Company Valuation: CHANGE Holdings,Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 258,062 | 143,732 | 169,628 | 90,661 | 87,113 | 64,708 |
| Change | - | -44.3% | 18.02% | -46.55% | -3.91% | -25.72% |
| Enterprise Value (EV) 1 | 232,149 | 115,005 | 150,073 | 76,276 | 91,396 | 67,646 |
| Change | - | -50.46% | 30.49% | -49.17% | 19.82% | -25.99% |
| P/E | 61.9x | 39.3x | 44.7x | 21.3x | 11.7x | 9.33x |
| PBR | 8.44x | 4.29x | 4.65x | 2.29x | 2.11x | 1.38x |
| PEG | - | -3.3x | 11.81x | 1.7x | 0.1x | -1.32x |
| Capitalization / Revenue | 16.5x | 9.26x | 8.47x | 2.45x | 1.88x | 1.22x |
| EV / Revenue | 14.8x | 7.41x | 7.5x | 2.06x | 1.97x | 1.28x |
| EV / EBITDA | 34.2x | 19.3x | 23x | 6.61x | 6.17x | 4.91x |
| EV / EBIT | 38.4x | 21.4x | 27x | 7.71x | 7.35x | 6.08x |
| EV / FCF | 84.4x | - | -32.9x | 7.63x | 12.8x | 11.2x |
| FCF Yield | 1.18% | - | -3.04% | 13.1% | 7.79% | 8.96% |
| Dividend per Share 2 | - | 9 | 7 | 12 | 20.09 | 23 |
| Rate of return | - | 0.45% | 0.3% | 0.96% | 1.6% | 2.47% |
| EPS 2 | 57.41 | 50.5 | 52.41 | 58.8 | 107.3 | 99.69 |
| Distribution rate | - | 17.8% | 13.4% | 20.4% | 18.7% | 23.1% |
| Net sales 1 | 15,653 | 15,530 | 20,021 | 37,015 | 46,387 | 52,827 |
| EBITDA 1 | 6,791 | 5,972 | 6,534 | 11,537 | 14,817 | 13,766 |
| EBIT 1 | 6,048 | 5,364 | 5,562 | 9,893 | 12,430 | 11,119 |
| Net income 1 | 4,104 | 3,729 | 3,856 | 4,325 | 7,532 | 6,937 |
| Net Debt 1 | -25,913 | -28,727 | -19,555 | -14,385 | 4,283 | 2,938 |
| Reference price 2 | 3,555.00 | 1,987.00 | 2,345.00 | 1,253.00 | 1,252.00 | 930.00 |
| Nbr of stocks (in thousands) | 72,591 | 72,336 | 72,336 | 72,355 | 69,579 | 69,579 |
| Announcement Date | 12/24/21 | 6/27/22 | 6/28/23 | 6/27/24 | 6/27/25 | 6/24/26 |
1JPY in Million2JPY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 459M | |
| 22.87x | 3.72x | 13.01x | 2.91% | 219B | |
| 23.04x | 4.84x | 11.86x | 0.72% | 198B | |
| 15.68x | 1.78x | 9.18x | 3.02% | 136B | |
| -120.79x | 16.73x | 92.01x | -.--% | 108B | |
| -511.15x | 36.29x | 149.08x | -.--% | 106B | |
| 16.07x | 2.9x | 11.18x | 5.01% | 93.97B | |
| 22.61x | 5.86x | 14.38x | 2.51% | 67.63B | |
| 15.19x | 2.22x | 9.42x | 5.13% | 49.56B | |
| 24.75x | 2.06x | 13.03x | 1.26% | 48.6B | |
| Average | -54.64x | 8.49x | 35.91x | 2.28% | 102.63B | |
| Weighted average by Cap. | -49.03x | 8.31x | 34.36x | 2.09% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 3962 Stock
- Valuation CHANGE Holdings,Inc.
Select your edition
All financial news and data tailored to specific country editions
