Company Valuation: Convano Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 1,478 1,590 1,114 3,249 8,132 56,514
Change - 7.54% -29.91% 191.54% 150.33% 594.94%
Enterprise Value (EV) 1 2,315 2,330 2,036 3,142 8,030 54,259
Change - 0.63% -12.6% 54.28% 155.61% 575.69%
P/E -6.81x 31.2x -32.4x -9.7x 106x -49.3x
PBR 1.87x 1.87x 1.37x 1.98x 4.67x 5.18x
PEG - -0x 0x -0x -1x 0x
Capitalization / Revenue 0.91x 0.74x 0.48x 1.26x 2.51x 3.64x
EV / Revenue 1.43x 1.09x 0.87x 1.21x 2.48x 3.5x
EV / EBITDA -7.88x 12.9x 9.47x 15.4x 19.1x 8.96x
EV / EBIT -4.25x -50.7x -67.9x -56.1x 56.2x 9.41x
EV / FCF -11.7x 14.3x 19.4x 11.4x 49.8x -8.49x
FCF Yield -8.52% 6.99% 5.15% 8.77% 2.01% -11.8%
Dividend per Share 2 - - - - - 1
Rate of return - - - - - 0.9%
EPS 2 -0.9646 0.2245 -0.1514 -0.7732 0.1776 -2.25
Distribution rate - - - - - -44.4%
Net sales 1 1,616 2,142 2,330 2,588 3,240 15,517
EBITDA 1 -294 180 215 204 420 6,054
EBIT 1 -545 -46 -30 -56 143 5,768
Net income 1 -216 51 -34 -198 77 -1,061
Net Debt 1 837 740 922 -107 -102 -2,255
Reference price 2 6.57 7.01 4.91 7.50 18.76 111.00
Nbr of stocks (in thousands) 225,022 226,805 226,945 433,145 433,485 509,136
Announcement Date 6/30/21 6/30/22 6/29/23 6/28/24 6/27/25 6/30/26
1JPY in Million2JPY
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 394M
8.07x1.11x4.51x5.69% 552M
15.18x - - 3.83% 143M
19.11x2.6x8.18x2.85% 117M
14.62x - - 3.06% 113M
Average 14.25x 1.86x 6.34x 3.86% 264.04M
Weighted average by Cap. 11.36x 1.37x 5.15x 4.72%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 6574 Stock
  4. Valuation Convano Inc.