Valuation Data Applications Company, Limited

Stocks

Delayed Japan Exchange 21:58:55 2026-08-12 EDT			5-day change	1st Jan Change
824.00 ^JPY	-1.08%		-0.36%	-7.42%

25-02-02	Data Applications Company, Limited agreed to acquire 24.72% stake in Mellon inc from Yuta Mitsuhashi and Takato Honda.	CI
25-02-02	Data Applications Company, Limited agreed to acquire 40.79% stake in Digital Trans Communications Inc. from Motoki Hajime, Sasaki Keitaro, Yoshiyama Akihiro, Yoshida Kimiaki and Nagaoka Tetsuya.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2025	2026
Market Cap ¹	5,024	4,920	5,921	5,244	5,507
Change	-	-2.07%	20.34%	-	5.01%
Enterprise Value (EV) ¹	1,595	1,233	2,332	1,554	1,685
Change	-	-22.68%	89.12%	-	8.42%
P/E	30.4x	15.2x	27.5x	19.5x	35.2x
PBR	1.37x	1.28x	1.47x	1.1x	1.15x
PEG	-	0.2x	-0.8x	-	-0.8x
Capitalization / Revenue	2.48x	2.14x	2.37x	2.01x	1.27x
EV / Revenue	0.79x	0.54x	0.93x	0.6x	0.39x
EV / EBITDA	7x	2.65x	4.36x	3.71x	3.66x
EV / EBIT	7.7x	2.79x	4.75x	4.71x	6.08x
EV / FCF	2.71x	3.66x	5.97x	-	4.64x
FCF Yield	36.9%	27.3%	16.8%	-	21.5%
Dividend per Share ²	21.5	21.5	22.5	26	26
Rate of return	2.59%	2.67%	2.32%	3.08%	3.01%
EPS ²	27.32	53.06	35.18	43.32	24.55
Distribution rate	78.7%	40.5%	64%	60%	106%
Net sales ¹	2,024	2,301	2,496	2,607	4,322
EBITDA ¹	228	465	535	419	460
EBIT ¹	207	442	491	330	277
Net income ¹	165	322	215	268	156
Net Debt ¹	-3,429	-3,687	-3,589	-3,690	-3,822
Reference price ²	830.50	806.00	968.00	845.00	865.00
Nbr of stocks (in thousands)	6,049	6,104	6,117	6,206	6,367
Announcement Date	6/23/21	6/22/22	6/21/23	6/18/25	6/16/26

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.($)
DATA APPLICATIONS COMPANY, LIMITED	-	-	-	-	32.96M
IBM	23.66x	3.81x	13.3x	2.83%	225B
SNOWFLAKE INC.	-117.13x	18.65x	107.67x	-.--%	116B
ACCENTURE PLC	13.33x	1.47x	7.73x	3.61%	110B
TATA CONSULTANCY SERVICES LTD.	15.84x	2.9x	10.95x	5.19%	92.77B
RELX PLC	20.42x	5.36x	13.16x	2.79%	61.54B
INFOSYS LIMITED	15.59x	2.28x	9.68x	5.01%	50.56B
NEC CORPORATION	21.73x	1.58x	10.05x	0.87%	40.71B
FUJITSU LIMITED	20.98x	1.72x	10.51x	1.4%	40.51B
HCL TECHNOLOGIES LIMITED	18.6x	2.44x	11.46x	4.68%	38.74B
Average	3.67x	4.47x	21.61x	2.93%	77.53B
Weighted average by Cap.	-1.05x	5.31x	25.67x	2.86%