|
Delayed
Japan Exchange
21:30:00 2026-11-03 EST
|
5-day change | 1st Jan Change | ||
| 4,590.00 JPY | -1.18% |
|
+6.25% | +52.75% |
| 10-06 | Tranche Update on freee K.K.'s Equity Buyback Plan announced on August 13, 2026. | CI |
| 08-13 | Japan Earnings Wrap: freee K.K Rises; Isetan Mitsukoshi, Hikari Tsushin Slip | MT |
Company Valuation: freee K.K.
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 185,782 | 188,222 | 141,623 | 227,424 | 118,531 | 275,364 | - | - |
| Change | - | 1.31% | -24.76% | 60.58% | -47.88% | 132.31% | - | - |
| Enterprise Value (EV) 1 | 143,811 | 151,816 | 114,572 | 191,635 | 96,644 | 244,316 | 239,526 | 228,720 |
| Change | - | 5.57% | -24.53% | 67.26% | -49.57% | 152.8% | -1.96% | -4.51% |
| P/E | -15.8x | -15.1x | -13.9x | 165x | 110x | 84.6x | 45.5x | 28.6x |
| PBR | 5.15x | 7.32x | 8.45x | 11.7x | 5.62x | 12.7x | 10.2x | 7.16x |
| PEG | - | -4.24x | 0.7x | -1x | -5x | 0x | 0.5x | 0.5x |
| Capitalization / Revenue | 12.9x | 9.79x | 5.57x | 6.84x | 2.79x | 5.26x | 4.39x | 3.69x |
| EV / Revenue | 10x | 7.9x | 4.51x | 5.76x | 2.28x | 4.67x | 3.82x | 3.07x |
| EV / EBITDA | -58.4x | -19.2x | -13.7x | 188x | 37.6x | 40.2x | 22.8x | 14.7x |
| EV / EBIT | -47.3x | -19.2x | -13.7x | 314x | 88.5x | 59x | 30x | 17.5x |
| EV / FCF | -45.4x | -27.7x | -15.4x | 53x | -28.3x | 167x | 44.7x | 30.5x |
| FCF Yield | -2.2% | -3.61% | -6.49% | 1.89% | -3.53% | 0.6% | 2.24% | 3.28% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -208.2 | -215.6 | -174.4 | 23.28 | 18.2 | 54.93 | 102.1 | 162.6 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 14,380 | 19,219 | 25,431 | 33,271 | 42,442 | 52,338 | 62,728 | 74,604 |
| EBITDA 1 | -2,461 | -7,919 | -8,387 | 1,020 | 2,574 | 6,073 | 10,495 | 15,571 |
| EBIT 1 | -3,042 | -7,919 | -8,387 | 611 | 1,091 | 4,138 | 7,971 | 13,053 |
| Net income 1 | -11,609 | -12,338 | -10,151 | 1,370 | 1,078 | 3,230 | 5,983 | 9,534 |
| Net Debt 1 | -41,971 | -36,406 | -27,051 | -35,790 | -21,887 | -31,048 | -35,838 | -46,644 |
| Reference price 2 | 3,280.00 | 3,255.00 | 2,422.00 | 3,845.00 | 1,996.00 | 4,645.00 | 4,645.00 | 4,645.00 |
| Nbr of stocks (in thousands) | 56,641 | 57,825 | 58,473 | 59,148 | 59,384 | 59,282 | - | - |
| Announcement Date | 8/12/22 | 8/14/23 | 8/14/24 | 8/13/25 | 8/13/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 84.57x | 4.67x | 40.23x | -.--% | 1.74B | |
| 25.44x | 9.48x | 15.35x | 0.78% | 3,766B | |
| 115.31x | 50.7x | 82.65x | -.--% | 429B | |
| 18.02x | 5.27x | 9.18x | 1.7% | 361B | |
| 223.16x | 19.89x | 58.22x | -.--% | 288B | |
| 29.12x | 5.95x | 18.5x | 1.28% | 272B | |
| 2418.1x | 40.44x | 132.28x | -.--% | 248B | |
| 74.17x | 6.78x | 17.75x | -.--% | 110B | |
| 13.72x | 3.66x | 7.66x | -.--% | 97.87B | |
| 39.09x | 10.74x | 27.79x | -.--% | 92.73B | |
| Average | 304.07x | 15.76x | 40.96x | 0.38% | 566.66B | |
| Weighted average by Cap. | 147.75x | 13.91x | 27.62x | 0.69% |
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
- Stock Market
- Stocks
- 4478 Stock
- Valuation freee K.K.
Select your edition
All financial news and data tailored to specific country editions
