Valuation Cube System Inc.

Stocks

Delayed Japan Exchange 20:12:27 2026-09-15 EDT			5-day change	1st Jan Change
1,100.00 ^JPY	+0.36%		+0.83%	-1.44%

08-04	Komatsu Business Support Co., Ltd. agreed to acquire CUBE SHENYA SYSTEM SHANGHAI CO., LTD from Cube System Inc..	CI
06-02	Cube System Forms Capital and Business Alliance with System Create to Boost Growth	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	15,982	12,582	17,314	16,753	15,026	15,420
Change	-	-21.28%	37.61%	-3.24%	-10.31%	2.62%
Enterprise Value (EV) ¹	11,795	7,764	10,706	10,148	9,023	8,705
Change	-	-34.18%	37.9%	-5.21%	-11.08%	-3.53%
P/E	18.9x	13.4x	16.2x	15.7x	11.9x	9.83x
PBR	2.47x	1.76x	1.8x	1.65x	1.38x	1.35x
PEG	-	1.1x	21.31x	154.26x	0.6x	0.4x
Capitalization / Revenue	1.08x	0.78x	1.06x	0.93x	0.82x	0.83x
EV / Revenue	0.8x	0.48x	0.66x	0.56x	0.49x	0.47x
EV / EBITDA	9.57x	5.25x	7.12x	6.43x	6.27x	5.09x
EV / EBIT	10x	5.48x	7.37x	6.61x	6.53x	5.58x
EV / FCF	12.1x	9.43x	12.9x	11x	23.8x	11.5x
FCF Yield	8.26%	10.6%	7.72%	9.13%	4.2%	8.72%
Dividend per Share ²	20	23	26	35	40	46
Rate of return	1.7%	2.47%	2.28%	3.17%	4.01%	4.53%
EPS ²	62.11	69.78	70.31	70.38	83.79	103.4
Distribution rate	32.2%	33%	37%	49.7%	47.7%	44.5%
Net sales ¹	14,788	16,099	16,325	18,021	18,351	18,498
EBITDA ¹	1,233	1,478	1,503	1,579	1,439	1,710
EBIT ¹	1,174	1,418	1,452	1,536	1,382	1,559
Net income ¹	844	944	989	1,067	1,261	1,564
Net Debt ¹	-4,187	-4,818	-6,608	-6,605	-6,003	-6,715
Reference price ²	1,176.00	932.00	1,142.00	1,105.00	998.00	1,016.00
Nbr of stocks (in thousands)	13,590	13,500	15,161	15,161	15,056	15,177
Announcement Date	6/23/21	6/24/22	6/23/23	6/21/24	6/26/25	6/18/26

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.($)
CUBE SYSTEM INC.	-	-	-	-	108M
VERISK ANALYTICS, INC.	26x	8.77x	15.56x	1.07%	24.34B
SS&C TECHNOLOGIES HOLDINGS, INC.	20.28x	3.76x	9.46x	1.36%	19.06B
SAMSUNG SDS CO., LTD.	23.57x	0.71x	7.08x	1.52%	12.55B
OTSUKA CORPORATION	20.41x	0.79x	10.46x	2.88%	8.88B
REPLY S.P.A.	15.45x	1.39x	7.69x	1.3%	4.94B
NS SOLUTIONS CORPORATION	22.07x	1.52x	10.19x	2.26%	4.69B
POSCO DX COMPANY LTD.	78.08x	3.01x	52.87x	0.6%	2.43B
CHINA TRANSINFO TECHNOLOGY CO., LTD	23.6x	0.86x	9.75x	0.54%	1.75B
Average	28.68x	2.60x	15.38x	1.44%	8.75B
Weighted average by Cap.	24.25x	4.12x	12.36x	1.47%