Company Valuation: DreamArts Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 12,370 9,915 14,750
Change - -19.84% 48.76%
Enterprise Value (EV) 1 9,835 6,644 10,608
Change - -32.44% 59.66%
P/E 29x 18.7x 20.3x
PBR 6.79x 4.3x 5.06x
PEG 0x 0.8x 0.5x
Capitalization / Revenue 2.79x 1.97x 2.61x
EV / Revenue 2.22x 1.32x 1.88x
EV / EBITDA - - -
EV / EBIT 17x 8.6x 10.9x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 6.667 13.33 20
Rate of return 0.63% 1.56% 1.57%
EPS 2 36.73 45.6 62.58
Distribution rate 18.2% 29.2% 32%
Net sales 1 4,440 5,033 5,654
EBITDA 756 952 1,175
EBIT 1 578 773 975
Net income 1 424 551 757
Net Debt 1 -2,535 -3,271 -4,142
Reference price 2 1,065.00 853.67 1,270.00
Nbr of stocks (in thousands) 11,615 11,615 11,614
Announcement Date 3/27/24 3/28/25 3/27/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 65.41M
20.64x5.89x10.31x1.46% 416B
26.32x5.28x16.65x1.44% 245B
87.79x8.53x22.82x-.--% 140B
-7.23x124.82x1662.84x-.--% 60.94B
34.82x3.28x12.06x0.2% 43.06B
22.97x9.43x15.39x-.--% 18.64B
31.95x2.1x19.01x-.--% 17.69B
-208.47x3.7x12.38x - 13.49B
37.13x3.28x9.25x-.--% 12.62B
Average 5.10x 18.48x 197.86x 0.39% 96.69B
Weighted average by Cap. 27.96x 13.43x 118.24x 1.01%

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. 4811 Stock
  4. Valuation DreamArts Corporation