Valuation Cocorport, Inc.

Stocks

Market Closed - Japan Exchange 02:15:05 2026-10-29 EDT			5-day change	1st Jan Change
1,841.00 ^JPY	-1.13%		+1.49%	+8.17%

11-17	Cocorport, Inc.'s Equity Buyback announced on November 14, 2025, has closed with 37,800 shares, representing 1.03% for ¥66.83 million.	CI
11-17	Tranche Update on Cocorport, Inc.'s Equity Buyback Plan announced on November 14, 2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2023	2024	2025	2026
Market Cap ¹	13,407	6,230	5,573	5,969
Change	-	-53.53%	-10.56%	7.11%
Enterprise Value (EV) ¹	12,622	4,971	3,846	4,012
Change	-	-60.61%	-22.64%	4.32%
P/E	30.6x	12.3x	10.1x	10.4x
PBR	7.44x	2.65x	1.9x	1.81x
PEG	0.5x	1.2x	1.38x	2.56x
Capitalization / Revenue	2.64x	1.08x	0.87x	0.84x
EV / Revenue	2.48x	0.86x	0.6x	0.56x
EV / EBITDA	-	-	-	-
EV / EBIT	20.6x	7.06x	4.98x	4.93x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	126.7	140.1	150.4	156.5
Distribution rate	-	-	-	-
Net sales ¹	5,083	5,750	6,376	7,112
EBITDA	676	771	853	921
EBIT ¹	612	704	772	813
Net income ¹	452	525	561	584
Net Debt ¹	-785	-1,259	-1,727	-1,957
Reference price ²	3,880.00	1,722.00	1,517.00	1,623.00
Nbr of stocks (in thousands)	3,455	3,618	3,674	3,678
Announcement Date	9/28/23	9/19/24	9/19/25	9/18/26

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.($)
COCORPORT, INC.	-	-	-	-	43.28M
SERVICE CORPORATION INTERNATIONAL	19.68x	3.63x	11.88x	1.7%	11.22B
H&R BLOCK, INC.	8.23x	1.71x	6.3x	3.88%	5.89B
FRONTDOOR, INC.	20.71x	2.96x	10.99x	-	5.8B
VALVOLINE INC.	31.39x	2.73x	10.2x	-.--%	4.05B
BRIGHT HORIZONS FAMILY SOLUTIONS INC.	15.14x	1.5x	8.92x	-.--%	3.37B
BOYD GROUP SERVICES INC.	85.45x	1.06x	7.92x	0.55%	2.28B
VESTIS CORPORATION	96.01x	1.2x	10.19x	-	2.02B
DRIVEN BRANDS HOLDINGS INC.	12.66x	1.95x	9.02x	-	1.96B
KEEPER TECHNICAL LABORATORY CO., LTD.	16.63x	6.54x	19.57x	2.61%	661M
Average	33.99x	2.58x	10.56x	1.46%	3.73B
Weighted average by Cap.	26.63x	2.60x	10.06x	1.64%