Valuation Fibergate Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-18 EDT			5-day change	1st Jan Change
782.00 ^JPY	+0.90%		+1.56%	+15.17%

08-21	Fibergate Inc. Announces Management Changes, Effective September 25, 2026	CI
08-14	Fibergate Inc. Announces Dividend for the Second Quarter-End of Fiscal Year Ended June 30, 2026, Payable on September 28, 2026; Provides Dividend Guidance for the Second Quarter-End and Fiscal Year-End of Fiscal Year Ending June 30, 2027	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	15,735	-	-
Change	-	-38.12%	56.32%	-25.74%	-35.67%	8.61%	-	-
Enterprise Value (EV)	33,606	23,749	32,617	24,844	15,878	15,735	15,735	15,735
Change	-	-29.33%	37.34%	-23.83%	-36.09%	-0.9%	0%	0%
P/E	30.7x	18.1x	20.2x	14.4x	11x	14x	13.1x	12.1x
PBR	8.53x	5.92x	6.46x	3.89x	2.25x	2.17x	-	-
PEG	-	3.64x	0.5x	2.89x	-0.7x	-0.8x	-1.69x	1.44x
Capitalization / Revenue	3.69x	1.83x	2.37x	1.79x	1.11x	1.11x	0.95x	0.89x
EV / Revenue	0x	0x	0x	0x	0x	1.12x	0.95x	0.89x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.87x	8.28x	7.49x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
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%	3.59%	3.45%	3.45%
EPS ²	50.11	52.6	73.54	77.2	65.2	53.79	59.6	64.6
Distribution rate	7.98%	8.56%	13.6%	22.7%	41.4%	50.2%	45.3%	41.8%
Net sales ¹	8,492	10,624	12,795	12,613	13,070	13,664	16,550	17,600
EBITDA	2,555	2,867	3,783	-	-	-	-	-
EBIT ¹	1,559	1,652	2,320	2,387	1,958	1,838	1,900	2,100
Net income ¹	1,019	1,073	1,482	1,567	1,319	1,082	1,200	1,300
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	782.00	782.00	782.00
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	8/14/26	-	-