Valuation fonfun corporation

Stocks

Delayed Japan Exchange 02:30:00 2026-10-02 EDT			5-day change	1st Jan Change
355.00 ^JPY	-1.39%		-1.39%	+6.41%

09-28	Fonfun corporation agreed to acquire ICS, inc. from G Holdings Co., Ltd. for approximately ¥110 million.	CI
04-29	Fonfun corporation agreed to acquire Sales support SaaS business of Dgloss Co., Ltd. for ¥340 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FONFUN CORPORATION	-	-	-	-	48.01M
ALPHABET INC.	16.39x	8x	17.08x	0.26%	4,118B
META PLATFORMS, INC.	23.29x	7.36x	12.94x	0.29%	1,849B
TENCENT HOLDINGS LIMITED	14.89x	3.97x	9.19x	1.37%	494B
MASTERCARD, INC.	28.13x	13.2x	20.85x	0.65%	482B
NETFLIX, INC.	18.93x	5.61x	16.85x	-.--%	283B
ALIBABA GROUP HOLDING LIMITED	20.92x	1.52x	10.44x	1.01%	267B
SHOPIFY INC.	92.78x	12.19x	65.47x	-.--%	192B
UBER TECHNOLOGIES, INC.	21.26x	2.44x	12.4x	-.--%	139B
PDD HOLDINGS INC.	7.84x	0.85x	3.68x	-.--%	109B
Average	27.16x	6.13x	18.77x	0.4%	793.28B
Weighted average by Cap.	20.68x	7.52x	16.53x	0.36%