Valuation en Inc.

Stocks

Delayed Japan Exchange 21:16:08 2026-10-25 EDT			5-day change	1st Jan Change
1,819.00 ^JPY	-1.68%		-3.86%	+18.04%

09-02	PeopleX Inc. announced that it has received ¥5.45 billion in funding from Angel Bridge Co., Ltd., One Capital, Inc., Open Up Group Inc., Wil, LLC, en Inc.	CI
08-24	Oasis Management Engages in Discussions with en Inc	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	132,560	98,207	110,141	67,125	41,964	69,896	-	-
Change	-	-25.92%	12.15%	-39.06%	-37.48%	66.56%	-	-
Enterprise Value (EV) ¹	98,932	76,313	87,135	37,644	23,440	49,377	47,922	46,097
Change	-	-22.86%	14.18%	-56.8%	-37.73%	110.65%	-2.95%	-3.81%
P/E	20x	37.4x	26.4x	8.8x	16.7x	10.7x	18x	16.5x
PBR	3.27x	2.79x	3.47x	1.81x	1.34x	2.33x	2.21x	2.1x
PEG	-	-0.6x	0.4x	0.1x	-0.3x	0x	-0.4x	1.83x
Capitalization / Revenue	2.43x	1.45x	1.63x	1.02x	0.71x	1.33x	1.26x	1.22x
EV / Revenue	1.81x	1.13x	1.29x	0.57x	0.4x	0.94x	0.87x	0.8x
EV / EBITDA	8.47x	11.3x	11x	4.15x	3.08x	5.52x	5.19x	4.78x
EV / EBIT	10.3x	18x	16.9x	6.39x	5.92x	10.4x	8.58x	7.53x
EV / FCF	11.8x	148x	36.8x	5.21x	-7.88x	10.6x	12.1x	10.3x
FCF Yield	8.46%	0.68%	2.72%	19.2%	-12.7%	9.48%	8.29%	9.75%
Dividend per Share ²	70.1	70.1	70.1	70.1	32.7	79.2	50.98	60.83
Rate of return	2.37%	3.08%	2.6%	4.27%	2.94%	4.28%	2.76%	3.29%
EPS ²	147.7	60.98	102.4	186.8	66.42	173.3	103	112.3
Distribution rate	47.5%	115%	68.5%	37.5%	49.2%	45.7%	49.5%	54.2%
Net sales ¹	54,544	67,716	67,661	65,678	59,093	52,611	55,318	57,487
EBITDA ¹	11,687	6,766	7,914	9,079	7,613	8,946	9,232	9,652
EBIT ¹	9,633	4,249	5,161	5,892	3,962	4,732	5,586	6,118
Net income ¹	6,628	2,695	4,196	7,628	2,616	6,648	3,911	4,240
Net Debt ¹	-33,628	-21,894	-23,006	-29,481	-18,524	-20,519	-21,974	-23,799
Reference price ²	2,952.00	2,279.00	2,698.00	1,643.00	1,112.00	1,850.00	1,850.00	1,850.00
Nbr of stocks (in thousands)	44,905	43,092	40,823	40,855	37,737	37,781	-	-
Announcement Date	5/12/22	5/11/23	5/9/24	5/14/25	5/14/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EN INC.	10.68x	0.94x	5.52x	4.28%	446M
RECRUIT HOLDINGS CO., LTD.	34.11x	6.05x	23.15x	0.14%	169B
AUTOMATIC DATA PROCESSING, INC.	24.85x	5.1x	17.03x	2.35%	121B
PAYCHEX, INC.	21.46x	6.57x	13.96x	4.12%	42.02B
RANDSTAD N.V.	20.14x	0.36x	9.37x	4.02%	8.1B
KANZHUN LIMITED	10.83x	3.47x	7.58x	1.55%	7.36B
BENEFIT SYSTEMS S.A.	20.86x	3.88x	12.29x	1.67%	5.02B
ADECCO GROUP AG	12.92x	0.28x	7.48x	4.22%	4.83B
ROBERT HALF INC.	34.81x	0.81x	16.76x	5.17%	4.61B
KORN FERRY	14.16x	1.24x	7.2x	2.83%	4.27B
Average	20.48x	2.87x	12.03x	3.03%	36.64B
Weighted average by Cap.	28.12x	5.39x	18.82x	1.61%