Valuation CLIP Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-06 EDT			5-day change	1st Jan Change
777.00 ^JPY	-0.13%		+1.30%	-7.28%

24-03-18	Tranche Update on CLIP Corporation's Equity Buyback Plan announced on March 18, 2024.	CI
24-03-18	CLIP Corporation's Equity Buyback announced on March 18, 2024, has closed with 74,200 shares, representing 2.02% for ¥68.19 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	3,143	2,834	2,897	3,228	2,943	2,903
Change	-	-9.82%	2.2%	11.41%	-8.82%	-1.35%
Enterprise Value (EV) ¹	-367.7	-809.5	-313	235.6	154	265.4
Change	-	-120.16%	61.33%	175.26%	-34.63%	72.33%
P/E	36.2x	13.1x	27.3x	37.8x	-39.2x	-33.8x
PBR	0.61x	0.54x	0.57x	0.64x	0.61x	0.61x
PEG	-	0x	-0.5x	-2.1x	0x	-2.3x
Capitalization / Revenue	0.98x	0.88x	0.99x	1.06x	0.97x	1.01x
EV / Revenue	-0.12x	-0.25x	-0.11x	0.08x	0.05x	0.09x
EV / EBITDA	-1.39x	-2.37x	-1.48x	2.22x	1.69x	9.83x
EV / EBIT	-1.7x	-2.65x	-1.78x	5.12x	77x	-6.98x
EV / FCF	-3.76x	-2.27x	3.93x	4.24x	-1.2x	-53.1x
FCF Yield	-26.6%	-44.1%	25.4%	23.6%	-83.1%	-1.88%
Dividend per Share ²	40	45	45	45	45	45
Rate of return	4.68%	5.84%	5.71%	5.02%	5.51%	5.58%
EPS ²	23.65	59.03	28.84	23.68	-20.82	-23.88
Distribution rate	169%	76.2%	156%	190%	-216%	-188%
Net sales ¹	3,196	3,205	2,932	3,036	3,038	2,880
EBITDA ¹	265	342	212	106	91	27
EBIT ¹	216	306	176	46	2	-38
Net income ¹	89	217	106	87	-75	-86
Net Debt ¹	-3,511	-3,644	-3,210	-2,992	-2,789	-2,638
Reference price ²	855.00	771.00	788.00	896.00	817.00	806.00
Nbr of stocks (in thousands)	3,676	3,676	3,676	3,602	3,602	3,602
Announcement Date	6/25/21	6/24/22	6/23/23	6/24/24	6/25/25	6/19/26

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.($)
CLIP CORPORATION	-	-	-	-	17.38M
NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC.	14.99x	0.9x	6.21x	2.52%	7.48B
TAL EDUCATION GROUP	12.36x	0.59x	3.97x	-.--%	5.44B
LAUREATE EDUCATION, INC.	17.86x	2.71x	8.78x	4.72%	5.35B
PHYSICSWALLAH LIMITED	774.49x	8.56x	82.72x	-	3.95B
STRIDE, INC.	12.9x	1.23x	5.02x	-	3.79B
PERDOCEO EDUCATION CORPORATION	11.79x	-	-	-	2.16B
Average	140.73x	2.80x	21.34x	2.41%	4.03B
Weighted average by Cap.	120.97x	2.42x	17.71x	2.41%