Valuation DLE Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-24 EDT			5-day change	1st Jan Change
66.00 ^JPY	-2.94%		-5.71%	-48.03%

06-29	DLE Inc. Auditor Raises 'Going Concern' Doubt	CI
12-25	Mint startup fund No. 2 a fund managed by Mint, Kyushu Open Innovation Fund No. 2 a fund managed by FFG Venture Business Partners Co., Ltd. & GxPartners LLP, Mizuho Seicho Shien Fund 5 a fund managed by Mizuho Capital Co., Ltd., and Sagin Startup Support Fund No. 1 a fund managed by Sagin Capital & Consulting Co., Ltd. completed the acquisition of 30% stake in KLD Inc. from DLE Inc..	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	14,226	13,302	10,458	7,482	5,399	4,475
Change	-	-6.49%	-21.38%	-28.46%	-27.84%	-17.12%
Enterprise Value (EV) ¹	11,771	11,288	9,049	6,476	4,837	3,957
Change	-	-4.1%	-19.83%	-28.43%	-25.31%	-18.19%
P/E	-27.7x	-42.2x	-17.9x	-13.3x	-7.42x	-8.95x
PBR	4.23x	4.24x	3.92x	2.67x	2.99x	3.37x
PEG	-	1.1x	-0.2x	3.73x	-0.3x	0.3x
Capitalization / Revenue	12.7x	8.11x	5.18x	4.39x	2.73x	3.06x
EV / Revenue	10.5x	6.88x	4.48x	3.8x	2.45x	2.7x
EV / EBITDA	-24.6x	-57.6x	-31.4x	-10.6x	-11.6x	-7x
EV / EBIT	-22.9x	-39.2x	-26.2x	-9.83x	-9.87x	-6.65x
EV / FCF	-24.1x	-110x	-29.3x	-36.2x	-14.8x	-8.12x
FCF Yield	-4.14%	-0.91%	-3.41%	-2.76%	-6.74%	-12.3%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-12.14	-7.437	-13.71	-13.22	-17.12	-11.5
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,117	1,640	2,020	1,705	1,978	1,463
EBITDA ¹	-478	-196	-288	-610	-416	-565
EBIT ¹	-515	-288	-345	-659	-490	-595
Net income ¹	-514	-315	-582	-562	-728	-497
Net Debt ¹	-2,455	-2,014	-1,409	-1,006	-562	-518
Reference price ²	336.00	314.00	246.00	176.00	127.00	103.00
Nbr of stocks (in thousands)	42,340	42,364	42,514	42,514	42,514	43,448
Announcement Date	6/21/21	6/20/22	6/26/23	6/24/24	6/30/25	6/30/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DLE INC.	-	-	-	-	18.03M
WARNER MUSIC GROUP CORP.	19.14x	2.45x	10.45x	2.93%	13.87B
TKO GROUP HOLDINGS, INC.	40.1x	3x	7.56x	1.7%	13.27B
BOLLORÉ SE	34.76x	2.06x	17.3x	2.23%	12.54B
TOEI ANIMATION CO.,LTD.	23.71x	4.23x	13.59x	1.73%	3.28B
SEGA SAMMY HOLDINGS INC.	13.84x	0.88x	7.41x	2.28%	3.01B
TOEI COMPANY, LTD.	21.4x	1.17x	5.84x	0.35%	2.18B
IMAX CORPORATION	35.48x	5.47x	13.73x	-.--%	2.41B
Average	26.92x	2.75x	10.84x	1.6%	6.32B
Weighted average by Cap.	29.37x	2.61x	11.37x	2.07%