|
Market Closed -
Japan Exchange
02:10:55 2026-08-20 EDT
|
5-day change | 1st Jan Change | ||
| 3,330.00 JPY | +4.39% |
|
-0.15% | +22.16% |
| 23-05-12 | Ebrains, Inc. Reports Earnings Results for the Full Year Ended March 31, 2023 | CI |
| 20-12-24 | Certain Shares of Ebrains, Inc. are subject to a Lock-Up Agreement Ending on 25-DEC-2020. | CI |
Company Valuation: Ebrains, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,516 | 3,874 | 3,726 | 3,492 | 5,319 | 5,025 | - | - |
| Change | - | 10.17% | -3.82% | -6.28% | 52.33% | -5.53% | - | - |
| Enterprise Value (EV) | 1,795 | 1,952 | 1,339 | 761.7 | 3,074 | 5,025 | 5,025 | 5,025 |
| Change | - | 8.73% | -31.4% | -43.1% | 303.57% | 63.46% | 0% | 0% |
| P/E | 10.2x | 9.09x | 11.2x | 11.1x | 14.6x | - | - | - |
| PBR | 0.93x | 0.92x | 0.83x | 0.73x | 1.04x | - | - | - |
| PEG | - | 0.4x | -0.5x | -1.98x | 0.9x | - | - | - |
| Capitalization / Revenue | 0.9x | 0.91x | 0.93x | 0.87x | 1.33x | 1.07x | 0.93x | 0.88x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.07x | 0.93x | 0.88x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 7.18x | 5.58x | 5.29x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 22 | 27 | 38 | 40 | 48 | - | - | - |
| Rate of return | 0.94% | 1.05% | 1.54% | 1.73% | 1.36% | - | - | - |
| EPS 2 | 228.9 | 282.4 | 220.1 | 207.7 | 241.5 | - | - | - |
| Distribution rate | 9.61% | 9.56% | 17.3% | 19.3% | 19.9% | - | - | - |
| Net sales 1 | 3,922 | 4,258 | 3,987 | 4,025 | 3,993 | 4,700 | 5,400 | 5,700 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 537 | 656 | 486 | 464 | 530 | 700 | 900 | 950 |
| Net income 1 | 345 | 426 | 332 | 313 | 364 | 470 | 620 | 650 |
| Net Debt | -1,721 | -1,922 | -2,387 | -2,730 | -2,245 | - | - | - |
| Reference price 2 | 2,330.00 | 2,567.00 | 2,469.00 | 2,314.00 | 3,525.00 | 3,330.00 | 3,330.00 | 3,330.00 |
| Nbr of stocks (in thousands) | 1,509 | 1,509 | 1,509 | 1,509 | 1,509 | 1,509 | - | - |
| Announcement Date | 5/12/22 | 5/12/23 | 5/13/24 | 5/13/25 | 5/14/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 30.37M | |
| 25.41x | 1.74x | 16.1x | 0.58% | 283B | |
| 24.25x | 9.78x | 17.62x | 0.36% | 189B | |
| 23.72x | 1.88x | 9.85x | 1.07% | 70.35B | |
| 16.37x | 0.42x | 7.55x | 1.95% | 47.65B | |
| 40.58x | 24.91x | 30.85x | 1.1% | 42.12B | |
| 31.67x | 5.19x | 18.24x | 1.19% | 38.1B | |
| 13.21x | 0.56x | 6.91x | 4.01% | 27.38B | |
| 11.83x | 0.62x | 9.31x | 5.61% | 21.55B | |
| 15.85x | 0.3x | 8.82x | 0.76% | 20.13B | |
| Average | 22.54x | 5.05x | 13.92x | 1.85% | 73.87B | |
| Weighted average by Cap. | 24.45x | 5.11x | 15.55x | 1% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 6599 Stock
- Valuation Ebrains, Inc.
Select your edition
All financial news and data tailored to specific country editions
