Valuation fonfun corporation

Stocks

Delayed Japan Exchange 02:30:00 2026-08-14 EDT			5-day change	1st Jan Change
323.00 ^JPY	-7.18%		+17.45%	-2.91%

04-29	Fonfun corporation agreed to acquire Sales support SaaS business of Dgloss Co., Ltd. for ¥340 million.	CI
03-01	Fonfun corporation acquired YNP Co., Ltd. from Yusuke Nonaka, Shinshin Kiei Start Up Fund managed by SHIKIGAKU. Co., Ltd., Investment Arm and others for approximately ¥250 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2026
Market Cap ¹	1,785	967.4	1,101	6,873
Change	-	-45.8%	13.79%	-
Enterprise Value (EV) ¹	1,494	667.4	836.8	7,380
Change	-	-55.32%	25.38%	-
P/E	43.5x	-56.9x	27.5x	16.4x
PBR	3.13x	1.75x	1.86x	4.86x
PEG	-	0x	-0x	-
Capitalization / Revenue	3.01x	1.74x	1.73x	3.26x
EV / Revenue	2.52x	1.2x	1.31x	3.5x
EV / EBITDA	15.9x	13.6x	9.84x	18.4x
EV / EBIT	33.2x	60.7x	18.2x	30.1x
EV / FCF	20.9x	23.8x	10.3x	-
FCF Yield	4.79%	4.2%	9.71%	-
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	2.048	-0.8494	1.999	19.94
Distribution rate	-	-	-	-
Net sales ¹	592	556	638	2,111
EBITDA ¹	94	49	85	400
EBIT ¹	45	11	46	245
Net income ¹	41	-17	40	424
Net Debt ¹	-291	-300	-264	507
Reference price ²	89.17	48.33	55.00	327.00
Nbr of stocks (in thousands)	20,017	20,015	20,014	21,018
Announcement Date	6/25/21	6/24/22	6/29/23	6/25/26

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FONFUN CORPORATION	-	-	-	-	42.63M
TENCENT HOLDINGS LIMITED	15.26x	4.07x	9.33x	1.36%	503B
NETFLIX, INC.	21.81x	6.45x	19.38x	-.--%	325B
UBER TECHNOLOGIES, INC.	23.15x	2.72x	13.83x	-.--%	155B
AIRBNB, INC.	34.79x	6.9x	19.41x	-.--%	109B
SK SQUARE CO., LTD.	2.98x	94.15x	2.85x	0.13%	108B
SPOTIFY TECHNOLOGY S.A.	36.29x	4.22x	27.9x	-.--%	105B
DOORDASH, INC.	84.95x	5x	23.87x	-.--%	94.03B
PROSUS N.V.	10.34x	7.81x	91.18x	0.65%	91.49B
NASPERS LIMITED	8.41x	2.71x	58.75x	0.75%	36.66B
Average	26.44x	14.89x	29.61x	0.32%	152.76B
Weighted average by Cap.	23.26x	11.24x	20.45x	0.52%