Company Valuation: Fixstars Corporation

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 37,126 25,719 33,814 37,680 51,448 59,152
Change - -30.72% 31.48% 11.43% 36.54% 14.97%
Enterprise Value (EV) 1 35,247 23,973 30,861 34,348 47,138 54,020
Change - -31.99% 28.73% 11.3% 37.24% 14.6%
P/E 55.9x 47.6x 31.4x 26x 34.4x 30.4x
PBR 10.8x 7.28x 7.66x 6.68x 7.65x 7.17x
PEG - -2.7x 0x 0.8x 11x 1x
Capitalization / Revenue 6.44x 4.68x 5.36x 5.35x 6.44x 6.15x
EV / Revenue 6.11x 4.36x 4.89x 4.88x 5.9x 5.62x
EV / EBITDA 28.2x 22.6x 17.4x 15.5x 19.2x 19.7x
EV / EBIT 29.8x 24.7x 19x 16.5x 20.5x 21x
EV / FCF 58.8x 41.7x 22.4x 74.8x 34.5x 46.1x
FCF Yield 1.7% 2.4% 4.47% 1.34% 2.9% 2.17%
Dividend per Share 2 6 5 10 13 14 18
Rate of return 0.53% 0.63% 0.95% 1.11% 0.88% 0.98%
EPS 2 20.22 16.63 33.51 44.98 46.39 60.33
Distribution rate 29.7% 30.1% 29.8% 28.9% 30.2% 29.8%
Net sales 1 5,764 5,501 6,310 7,038 7,995 9,617
EBITDA 1 1,248 1,060 1,771 2,223 2,450 2,744
EBIT 1 1,184 972 1,624 2,087 2,304 2,578
Net income 1 668 543 1,082 1,447 1,494 1,945
Net Debt 1 -1,879 -1,746 -2,953 -3,332 -4,310 -5,132
Reference price 2 1,130.00 791.00 1,052.00 1,171.00 1,597.00 1,834.00
Nbr of stocks (in thousands) 32,855 32,515 32,143 32,178 32,216 32,253
Announcement Date 12/17/20 12/23/21 12/21/22 12/20/23 12/18/24 12/16/25
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 424M
26.41x17.11x20.3x-.--% 143B
13.11x3.53x7.38x-.--% 94.31B
37.09x6.11x17x0.37% 52.38B
25.74x5.51x13.37x-.--% 46.1B
21.91x5.3x13.47x0.93% 36.65B
34.91x3.15x9.45x-.--% 35.76B
35.25x2.31x13.33x-.--% 14.6B
13.96x5.63x11.38x-.--% 14.37B
32.59x - - 3.44% 10.64B
Average 26.77x 6.08x 13.21x 0.53% 44.78B
Weighted average by Cap. 25.14x 8.63x 14.40x 0.2%

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. 3687 Stock
  4. Valuation Fixstars Corporation