Valuation Fibergate Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-10 EDT			5-day change	1st Jan Change
778.00 ^JPY	+1.17%		+3.18%	+14.58%

06-12	Fibergate Inc. Appoints Daisuke Ishikawa as Director, Vice President Executive Officer, Head of Sales and General Manager of Hokkaido and Western Japan Sales Divisions, Overseeing Human Capital Office, Effective July 1, 2026	CI
06-12	Fibergate Inc. Announces Changes in Organizational Structure	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	31,351	19,400	30,327	22,522	14,487	15,654	-	-
Change	-	-38.12%	56.32%	-25.74%	-35.67%	8.06%	-	-
Enterprise Value (EV)	33,606	23,749	32,617	24,844	15,878	15,654	15,654	15,654
Change	-	-29.33%	37.34%	-23.83%	-36.09%	-1.41%	0%	0%
P/E	30.7x	18.1x	20.2x	14.4x	11x	12.3x	11.6x	10.4x
PBR	8.53x	5.92x	6.46x	3.89x	2.25x	2.19x	1.97x	-
PEG	-	3.64x	0.5x	2.89x	-0.7x	-4.33x	2.1x	0.9x
Capitalization / Revenue	3.69x	1.83x	2.37x	1.79x	1.11x	1.12x	1.08x	1.02x
EV / Revenue	0x	0x	0x	0x	0x	1.12x	1.08x	1.02x
EV / EBITDA	0x	0x	0x	-	-	4.28x	4.22x	-
EV / EBIT	0x	0x	0x	0x	0x	7.91x	7.37x	6.52x
EV / FCF	-0x	-0x	0x	0x	0x	14.1x	17.4x	-
FCF Yield	-1.89%	-1.71%	6.95%	2.02%	11%	7.09%	5.75%	-
Dividend per Share ²	4	4.5	10	17.5	27	27	27	27
Rate of return	0.26%	0.47%	0.67%	1.58%	3.75%	3.47%	3.47%	3.47%
EPS ²	50.11	52.6	73.54	77.2	65.2	63.35	66.85	74.5
Distribution rate	7.98%	8.56%	13.6%	22.7%	41.4%	42.6%	40.4%	36.2%
Net sales ¹	8,492	10,624	12,795	12,613	13,070	14,000	14,500	15,400
EBITDA ¹	2,555	2,867	3,783	-	-	3,660	3,710	-
EBIT ¹	1,559	1,652	2,320	2,387	1,958	1,980	2,125	2,400
Net income ¹	1,019	1,073	1,482	1,567	1,319	1,275	1,345	1,500
Net Debt	2,255	4,349	2,290	2,322	1,391	-	-	-
Reference price ²	1,538.00	951.00	1,487.00	1,111.00	720.00	778.00	778.00	778.00
Nbr of stocks (in thousands)	20,384	20,399	20,395	20,271	20,121	20,121	-	-
Announcement Date	8/13/21	8/12/22	8/14/23	8/14/24	8/14/25	-	-	-