Valuation CSS Holdings,Ltd.

Stocks

Market Closed - Japan Exchange Other stock markets 02:24:28 2026-06-17 EDT			5-day change	1st Jan Change
908.00 ^JPY	+1.57%		-0.98%	-8.38%

05-26	Css Holdings,Ltd. Announces Dividend for the Second Quarter Ended March 31, 2026, Payable on June 22, 2026	CI
02-09	CSS Holdings,Ltd. Reports Earnings Results for the First Quarter Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,435	1,591	1,553	4,330	4,205	5,046
Change	-	10.85%	-2.36%	178.78%	-2.88%	19.98%
Enterprise Value (EV) ¹	1,512	2,074	1,894	4,316	3,778	4,172
Change	-	37.15%	-8.66%	127.86%	-12.46%	10.41%
P/E	62.4x	-3.77x	15.2x	19x	9.89x	8.61x
PBR	0.56x	0.74x	0.72x	1.85x	1.57x	1.61x
PEG	-	0x	-0x	0x	0.1x	0.2x
Capitalization / Revenue	0.12x	0.17x	0.14x	0.29x	0.24x	0.26x
EV / Revenue	0.13x	0.22x	0.17x	0.29x	0.21x	0.21x
EV / EBITDA	-1.53x	-3.28x	-18x	12.5x	5.66x	5.23x
EV / EBIT	-1.41x	-2.89x	-10.2x	15.6x	6.34x	5.81x
EV / FCF	-3x	-3.29x	36.9x	10.9x	7.98x	6.46x
FCF Yield	-33.4%	-30.4%	2.71%	9.21%	12.5%	15.5%
Dividend per Share ²	5	5	5	17	20	35
Rate of return	1.76%	1.59%	1.61%	1.96%	2.38%	3.48%
EPS ²	4.553	-83.3	20.44	45.66	85.11	116.8
Distribution rate	110%	-6%	24.5%	37.2%	23.5%	30%
Net sales ¹	11,962	9,412	10,883	14,832	17,631	19,499
EBITDA ¹	-989	-633	-105	344	667	798
EBIT ¹	-1,072	-717	-186	276	596	718
Net income ¹	23	-420	102	230	429	587
Net Debt ¹	77	483	341	-14	-427	-874
Reference price ²	284.00	314.00	311.00	867.00	842.00	1,006.00
Nbr of stocks (in thousands)	5,054	5,067	4,995	4,995	4,995	5,016
Announcement Date	12/21/20	12/22/21	12/19/22	12/18/23	12/20/24	12/22/25

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CSS HOLDINGS,LTD.	-	-	-	-	27.64M
UNIVERSAL MUSIC GROUP N.V.	21.14x	2.66x	12.38x	3.08%	38.5B
HYBE CO., LTD.	40.29x	2.02x	20.63x	0.33%	6.35B
NETEASE CLOUD MUSIC INC.	9.87x	0.47x	2.22x	-.--%	3.04B
SM ENTERTAINMENT CO., LTD.	13.26x	0.99x	4.84x	1.99%	1.26B
JYP ENTERTAINMENT CORPORATION	14.39x	1.6x	7.37x	1.34%	1.22B
HIM INTERNATIONAL MUSIC INC.	9.33x	-	-	-	147M
LIVEONE, INC.	-4.26x	-	-	-	84.6M
KT GENIE MUSIC CORPORATION	8.54x	0x	0.04x	-	58.24M
Average	14.07x	1.29x	7.91x	1.35%	5.63B
Weighted average by Cap.	22.42x	2.38x	12.49x	2.48%