Company Valuation: Datasection Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 6,424 4,459 3,861 12,510 17,021 37,691
Change - -30.59% -13.41% 224% 36.06% 121.43%
Enterprise Value (EV) 1 5,922 4,218 3,923 12,057 17,863 37,818
Change - -28.78% -6.99% 207.34% 48.16% 111.71%
P/E -155x 2,220x -7.19x -8.68x -25.8x 14x
PBR 2.27x 1.6x 1.56x 6.4x 7.17x 1.95x
PEG - -21x 0x -0x 0.5x -0x
Capitalization / Revenue 4.63x 2.64x 2.01x 5.61x 5.79x 1.12x
EV / Revenue 4.26x 2.49x 2.04x 5.41x 6.07x 1.13x
EV / EBITDA 25.4x 14.5x 6x -6,028x -79.7x 9.19x
EV / EBIT 329x 54.8x -71.3x -55.8x -36x 10.7x
EV / FCF 509x -675x 31.6x -24.4x -21.5x -4.46x
FCF Yield 0.2% -0.15% 3.17% -4.1% -4.64% -22.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -2.967 0.141 -36.43 -84.03 -37.34 90.4
Distribution rate - - - - - -
Net sales 1 1,389 1,692 1,924 2,229 2,942 33,605
EBITDA 1 233 291 654 -2 -224 4,116
EBIT 1 18 77 -55 -216 -496 3,545
Net income 1 -41 2 -530 -1,261 -654 2,801
Net Debt 1 -502 -241 62 -453 842 127
Reference price 2 459.00 313.00 262.00 729.00 965.00 1,270.00
Nbr of stocks (in thousands) 13,997 14,246 14,737 17,160 17,639 29,678
Announcement Date 6/29/21 6/29/22 6/30/23 6/27/24 6/27/25 6/29/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 372M
25.65x9.47x15.44x0.77% 3,813B
122.75x53.1x86.19x-.--% 448B
72.32x15.26x32.18x-.--% 93.74B
114.23x9.86x24.01x-.--% 84.82B
430.64x18.51x73.15x-.--% 85.09B
39.91x2.02x16.07x-.--% 73.11B
187.6x5.98x23.1x-.--% 48.2B
121.55x5x24.3x-.--% 44.01B
28.09x5.81x27.88x-.--% 36.52B
Average 126.97x 13.89x 35.81x 0.09% 472.68B
Weighted average by Cap. 47.44x 13.67x 23.93x 0.62%

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. 3905 Stock
  4. Valuation Datasection Inc.