Company Valuation: FinTech Global Incorporated

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 9,050 11,262 7,851 12,280 14,298 22,542
Change - 24.45% -30.29% 56.42% 16.44% 57.66%
Enterprise Value (EV) 1 14,500 16,077 13,607 17,010 15,979 27,610
Change - 10.88% -15.37% 25.01% -6.06% 72.79%
P/E -7.63x 86.6x 44.8x 7.68x 8.73x 10.8x
PBR 1.43x 1.76x 1.18x 1.47x 1.48x 2.05x
PEG - -1x 1.3x 0x 1.65x 0.4x
Capitalization / Revenue 1.32x 1.39x 0.84x 1.32x 1.04x 1.56x
EV / Revenue 2.12x 1.98x 1.46x 1.83x 1.16x 1.91x
EV / EBITDA -98x 19.7x 12x 9.4x 5.26x 7.06x
EV / EBIT -14.6x 90.3x 23.8x 12.7x 6.22x 8.11x
EV / FCF 16.6x 30.1x -14.2x 670x 5.7x 12.1x
FCF Yield 6.01% 3.33% -7.05% 0.15% 17.5% 8.23%
Dividend per Share 2 - - - - 1.5 3
Rate of return - - - - 2.05% 2.56%
EPS 2 -5.897 0.6464 0.87 7.94 8.36 10.83
Distribution rate - - - - 17.9% 27.7%
Net sales 1 6,841 8,107 9,301 9,302 13,807 14,432
EBITDA 1 -148 816 1,137 1,810 3,036 3,912
EBIT 1 -993 178 572 1,344 2,569 3,406
Net income 1 -1,186 130 176 1,603 1,675 2,121
Net Debt 1 5,450 4,815 5,756 4,730 1,681 5,068
Reference price 2 45.00 56.00 39.00 61.00 73.00 117.00
Nbr of stocks (in thousands) 201,115 201,116 201,295 201,305 195,865 192,669
Announcement Date 12/23/20 12/22/21 12/23/22 12/25/23 12/20/24 12/16/25
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 210M
9.53x7.04x11.32x3.65% 46.29B
5.81x - - 1.54% 12.51B
18.14x3.4x11.74x2.16% 8.95B
20.37x10.15x14.12x3.68% 6.6B
14.25x - - 7.44% 5.46B
15.91x2.08x - 3% 5.15B
23.15x2.6x12.39x3.89% 4.95B
35.46x2.18x9.62x0.59% 4.37B
Average 17.83x 4.57x 11.84x 3.24% 10.5B
Weighted average by Cap. 13.15x 5.98x 11.61x 3.29%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 8789 Stock
  4. Valuation FinTech Global Incorporated