Valuation Feedforce Group Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-03 EDT			5-day change	1st Jan Change
553.00 ^JPY	+2.41%		+12.86%	-18.68%

04-30	Feedforce Group Inc. completed the acquisition of remaining 15.19% stake in ECPower Inc.	CI
03-25	Feedforce Group Inc. signed a Stock Exchange Agreement to acquire 15.19% stake in ECPower Inc for ¥10.8 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2020	2021	2022	2023	2024	2025
Market Cap ¹	9,394	25,596	10,796	23,625	16,567	12,613
Change	-	172.47%	-57.82%	118.83%	-29.88%	-23.87%
Enterprise Value (EV) ¹	9,241	24,083	9,670	22,769	15,281	10,580
Change	-	160.61%	-59.85%	135.46%	-32.89%	-30.76%
P/E	59.8x	54.3x	18.3x	216x	35.8x	12.8x
PBR	9.82x	10.7x	3.55x	8.26x	5.74x	3.8x
PEG	-	0x	0.8x	-2.7x	0x	0x
Capitalization / Revenue	6.16x	9.89x	3.59x	5.96x	3.92x	2.88x
EV / Revenue	6.06x	9.31x	3.22x	5.74x	3.61x	2.42x
EV / EBITDA	19x	22.8x	8.5x	15.5x	10.6x	5.91x
EV / EBIT	22.2x	27.1x	10.4x	22.1x	12.3x	6.64x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	10
Rate of return	-	-	-	-	-	1.98%
EPS ²	6.972	18.21	22.63	4.28	17.95	39.31
Distribution rate	-	-	-	-	-	25.4%
Net sales ¹	1,526	2,587	3,005	3,966	4,229	4,373
EBITDA ¹	487	1,058	1,137	1,466	1,445	1,789
EBIT ¹	416	890	931	1,030	1,238	1,593
Net income ¹	163	472	602	112	473	1,002
Net Debt ¹	-153	-1,513	-1,126	-856	-1,286	-2,033
Reference price ²	417.00	988.00	415.00	923.00	643.00	504.00
Nbr of stocks (in thousands)	22,528	25,907	26,014	25,596	25,765	25,025
Announcement Date	8/27/20	8/26/21	8/30/22	8/28/23	8/26/24	8/25/25

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.($)
FEEDFORCE GROUP INC.	-	-	-	-	80.35M
IBM	28.15x	4.51x	15.75x	2.33%	272B
SNOWFLAKE INC.	-91.12x	14.39x	83.34x	-.--%	90.17B
ACCENTURE PLC	10.21x	1.12x	5.88x	4.73%	84.05B
TATA CONSULTANCY SERVICES LTD.	13.29x	2.42x	8.97x	6.22%	78.6B
RELX PLC	18.54x	4.88x	12.05x	3.07%	55.41B
INFOSYS LIMITED	13.46x	1.97x	8.24x	5.76%	44.25B
FUJITSU LIMITED	13.26x	1.52x	10.42x	1.22%	36.05B
NEC CORPORATION	19.46x	1.43x	9.12x	1.02%	34.62B
HCL TECHNOLOGIES LIMITED	14.69x	1.86x	8.66x	5.89%	30.64B
Average	4.44x	3.79x	18.05x	3.36%	72.6B
Weighted average by Cap.	6.30x	4.59x	20.65x	3.04%