Valuation DLE Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-03 EDT			5-day change	1st Jan Change
75.00 ^JPY	+1.35%		+4.17%	-40.94%

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
12-18	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. agreed to acquire 30% stake in KLD Inc. from DLE Inc. for ¥79 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	4,784	14,226	13,302	10,458	7,482	5,399
Change	-	197.36%	-6.49%	-21.38%	-28.46%	-27.84%
Enterprise Value (EV) ¹	1,104	11,771	11,288	9,049	6,476	4,837
Change	-	966.12%	-4.1%	-19.83%	-28.43%	-25.31%
P/E	6.35x	-27.7x	-42.2x	-17.9x	-13.3x	-7.42x
PBR	1.23x	4.23x	4.24x	3.92x	2.67x	2.99x
PEG	-	0x	1.1x	-0.2x	3.73x	-0.3x
Capitalization / Revenue	6.27x	12.7x	8.11x	5.18x	4.39x	2.73x
EV / Revenue	1.45x	10.5x	6.88x	4.48x	3.8x	2.45x
EV / EBITDA	-1.84x	-24.6x	-57.6x	-31.4x	-10.6x	-11.6x
EV / EBIT	-1.83x	-22.9x	-39.2x	-26.2x	-9.83x	-9.87x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	17.79	-12.14	-7.437	-13.71	-13.22	-17.12
Distribution rate	-	-	-	-	-	-
Net sales ¹	763	1,117	1,640	2,020	1,705	1,978
EBITDA ¹	-601.7	-478	-196	-288	-610	-416
EBIT ¹	-603	-515	-288	-345	-659	-490
Net income ¹	692	-514	-315	-582	-562	-728
Net Debt ¹	-3,680	-2,455	-2,014	-1,409	-1,006	-562
Reference price ²	113.00	336.00	314.00	246.00	176.00	127.00
Nbr of stocks (in thousands)	42,337	42,340	42,364	42,514	42,514	42,514
Announcement Date	6/29/20	6/21/21	6/20/22	6/26/23	6/24/24	6/30/25

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DLE INC.	-	-	-	-	20.2M
WARNER MUSIC GROUP CORP.	19.89x	2.56x	10.83x	2.75%	14.75B
TKO GROUP HOLDINGS, INC.	43.32x	3.22x	8.12x	1.58%	14.37B
BOLLORÉ SE	36.87x	2.57x	24.04x	2.11%	13.32B
TOEI ANIMATION CO.,LTD.	22.63x	3.99x	12.82x	1.81%	3.18B
SEGA SAMMY HOLDINGS INC.	13.2x	0.84x	7.08x	2.38%	2.92B
VIVENDI SE	31.02x	12.14x	39.95x	2.1%	2.53B
TOEI COMPANY, LTD.	21.4x	1.17x	5.84x	0.35%	2.22B
IMAX CORPORATION	31.73x	5.1x	11.75x	-.--%	2.19B
Average	27.51x	3.95x	15.05x	1.64%	6.17B
Weighted average by Cap.	30.88x	3.21x	14.38x	1.99%