|
Delayed
Japan Exchange
22:05:21 2026-08-23 EDT
|
5-day change | 1st Jan Change | ||
| 1,005.00 JPY | -0.50% |
|
+3.30% | +1.31% |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 442M | |
| 23.14x | 3.77x | 13.17x | 2.87% | 222B | |
| -116.79x | 18.57x | 106.98x | -.--% | 115B | |
| 13.73x | 1.52x | 7.97x | 3.49% | 113B | |
| 14.91x | 2.72x | 10.28x | 5.51% | 87.05B | |
| 20.45x | 5.36x | 13.17x | 2.79% | 62.19B | |
| 14.69x | 2.13x | 9.06x | 5.31% | 47.45B | |
| 20.59x | 1.68x | 10.33x | 1.42% | 39.79B | |
| 20.4x | 1.55x | 9.86x | 0.92% | 38.85B | |
| 17.74x | 2.3x | 10.68x | 4.87% | 36.84B | |
| Average | 3.21x | 4.40x | 21.28x | 3.02% | 76.34B | |
| Weighted average by Cap. | -1.63x | 5.29x | 25.56x | 2.9% |
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
