Company Valuation: FINDEX Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 25,765 12,656 26,416 21,972 22,165 20,748 - -
Change - -50.88% 108.72% -16.82% 0.88% -6.4% - -
Enterprise Value (EV) 23,614 10,243 23,723 20,238 20,487 20,748 20,748 20,748
Change - -56.62% 131.59% -14.69% 1.23% 1.27% 0% 0%
P/E 40.5x 17.5x 24.9x 18.9x 18.1x 15.6x 13.8x 11.2x
PBR 7.35x 3.13x 5.46x 3.92x 4.07x 3.31x 2.91x 2.53x
PEG - 1.3x 0.5x 1.96x 1.7x 1.76x 1.1x 0.5x
Capitalization / Revenue 5.19x 2.79x 5.09x 3.76x 3.63x 3.24x 2.93x 2.69x
EV / Revenue 0x 0x 0x 0x 0x 3.24x 2.93x 2.69x
EV / EBITDA 0x 0x - 0x 0x 9.43x 8.3x 6.92x
EV / EBIT 0x 0x 0x 0x 0x 10.9x 9.43x 7.68x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 8.5 9.5 13 15 22 27 31 38
Rate of return 0.84% 1.92% 1.26% 1.75% 2.42% 3.18% 3.65% 4.47%
EPS 2 24.84 28.21 41.31 45.3 50.07 54.5 61.5 75.8
Distribution rate 34.2% 33.7% 31.5% 33.1% 43.9% 49.5% 50.4% 50.1%
Net sales 1 4,968 4,541 5,191 5,841 6,109 6,400 7,070 7,700
EBITDA 1 1,229 1,283 - 1,816 2,097 2,200 2,500 3,000
EBIT 1 920 1,028 1,496 1,525 1,790 1,900 2,200 2,700
Net income 1 636 722 1,059 1,162 1,256 1,330 1,500 1,850
Net Debt -2,151 -2,413 -2,693 -1,734 -1,678 - - -
Reference price 2 1,006.00 494.00 1,030.00 856.00 908.00 850.00 850.00 850.00
Nbr of stocks (in thousands) 25,612 25,620 25,647 25,668 24,411 24,409 - -
Announcement Date 2/9/22 2/13/23 2/13/24 2/13/25 2/12/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.47x - - 3.2% 126M
29.12x6.32x14x-.--% 30.25B
73.66x63x78.47x0.5% 11.68B
78.1x11.5x49.92x0.75% 5.28B
-30.28x8.47x-45.86x - 2.08B
52.56x - - -.--% 1.86B
-5.86x57.8x-5.85x - 1.72B
5.99x - - - 865M
105.33x - - 1.27% 723M
-61.53x892.82x-83.35x-.--% 680M
Average 26.26x 173.32x 1.22x 0.82% 5.53B
Weighted average by Cap. 40.16x 33.11x 27.88x 0.22%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 3649 Stock
  4. Valuation FINDEX Inc.