Company Valuation: CRAVIA Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,292 1,143 1,505 8,922 2,267 2,324
Change - -11.54% 31.66% 492.77% -74.59% 2.51%
Enterprise Value (EV) 1 1,293 1,167 1,359 8,914 2,060 2,363
Change - -9.75% 16.45% 555.86% -76.89% 14.7%
P/E -3.86x -1.55x -3.74x -14.9x -5.88x -8.48x
PBR 2.47x -3.72x 21.6x 77x 6.87x 5.48x
PEG - -0x 0.1x -2.61x 0.1x 0.2x
Capitalization / Revenue 1.94x 1.81x 3.37x 30.9x 4.98x 4.26x
EV / Revenue 1.94x 1.85x 3.04x 30.8x 4.53x 4.33x
EV / EBITDA -6.25x -12x -6.38x -23.5x -6.94x -9.3x
EV / EBIT -4.9x -10.9x -6.09x -22x -6.82x -9.12x
EV / FCF -14.1x 3.42x -2.84x -23.5x -10.6x -9.41x
FCF Yield -7.1% 29.2% -35.2% -4.26% -9.46% -10.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -44.89 -99.15 -25.58 -27.04 -13.95 -8.139
Distribution rate - - - - - -
Net sales 1 667 632 447 289 455 546
EBITDA 1 -207 -97 -213 -380 -297 -254
EBIT 1 -264 -107 -223 -406 -302 -259
Net income 1 -307 -740 -231 -491 -337 -258
Net Debt 1 1 24 -146 -8 -207 39
Reference price 2 173.33 153.33 95.67 402.00 82.00 69.00
Nbr of stocks (in thousands) 7,456 7,456 15,733 22,194 27,651 33,685
Announcement Date 3/29/21 5/11/22 3/30/23 3/28/24 3/28/25 3/27/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
Average
Weighted average by Cap.

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. 6573 Stock
  4. Valuation CRAVIA Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!