|
Market Closed -
Japan Exchange
02:30:00 2026-09-15 EDT
|
5-day change | 1st Jan Change | ||
| 994.00 JPY | +0.40% |
|
+0.30% | +0.40% |
| 08-13 | CHANGE Holdings,Inc. Reports Earnings Results for the First Quarter Ended June 30, 2026 | CI |
| 07-03 | Tranche Update on CHANGE Holdings,Inc.'s Equity Buyback Plan announced on May 14, 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.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 446M | |
| 24.46x | 3.95x | 13.79x | 2.72% | 235B | |
| -130.31x | 18.17x | 100.76x | -.--% | 117B | |
| 14.45x | 1.6x | 8.39x | 3.31% | 119B | |
| 14.25x | 2.6x | 9.8x | 5.77% | 83.08B | |
| 20.32x | 5.35x | 13.15x | 2.8% | 61.29B | |
| 13.6x | 1.96x | 8.33x | 5.73% | 43.84B | |
| 22.63x | 1.86x | 11.56x | 1.29% | 45.18B | |
| 21.37x | 1.61x | 10.31x | 0.89% | 41.61B | |
| 16.65x | 2.09x | 9.91x | 5.25% | 34.05B | |
| Average | 1.93x | 4.35x | 20.67x | 3.08% | 78.06B | |
| Weighted average by Cap. | -2.95x | 5.25x | 24.76x | 2.83% |
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
