Valuation Future Link Network Co.,Ltd.

Stocks

Delayed Japan Exchange 20:00:00 2026-10-28 EDT			5-day change	1st Jan Change
1,178.00 ^JPY	-0.17%		-1.83%	-28.43%

25-02-19	Future Link Network Co.,Ltd. entered into business transfer agreement to acquire Business from Nativ media.	CI
23-06-06	Realtek sues semiconductor rival MediaTek over patent 'bounty' agreement	RE

Data adjusted to current consolidation scope

Fiscal Period: August	2023	2024	2025
Market Cap ¹	1,212	1,356	3,402
Change	-	11.87%	150.96%
Enterprise Value (EV) ¹	997.8	1,207	3,159
Change	-	20.92%	161.81%
P/E	-18.3x	675x	123x
PBR	5.36x	5.7x	12.3x
PEG	-	-7x	0x
Capitalization / Revenue	0.88x	0.89x	2.2x
EV / Revenue	0.72x	0.8x	2.05x
EV / EBITDA	-19.6x	-80.4x	316x
EV / EBIT	-14.7x	-31.8x	-175x
EV / FCF	-	-	-
FCF Yield	-	-	-
Dividend per Share ²	-	-	-
Rate of return	-	-	-
EPS ²	-79.68	2.393	32.7
Distribution rate	-	-	-
Net sales ¹	1,382	1,515	1,544
EBITDA ¹	-51	-15	10
EBIT ¹	-68	-38	-18
Net income ¹	-66	2	28
Net Debt ¹	-214	-149	-243
Reference price ²	1,456.00	1,616.00	4,010.00
Nbr of stocks (in thousands)	832	839	848
Announcement Date	11/29/23	11/29/24	11/28/25

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.($)
FUTURE LINK NETWORK CO.,LTD.	-	-	-	-	6.49M
ALPHABET INC.	15.57x	7.54x	16.11x	0.27%	3,900B
META PLATFORMS, INC.	21.27x	6.23x	11.16x	0.34%	1,585B
MASTERCARD, INC.	31.18x	14.59x	23.07x	0.57%	534B
TENCENT HOLDINGS LIMITED	13.28x	3.53x	8.17x	1.53%	442B
NETFLIX, INC.	17.45x	5.16x	15.46x	-.--%	257B
ALIBABA GROUP HOLDING LIMITED	18.93x	1.38x	9.32x	1.09%	249B
SHOPIFY INC.	102.45x	13.59x	73.03x	-.--%	213B
UBER TECHNOLOGIES, INC.	20.72x	2.36x	12x	-.--%	134B
SPOTIFY TECHNOLOGY S.A.	42.2x	4.89x	32.28x	-.--%	114B
Average	31.45x	6.58x	22.29x	0.42%	742.9B
Weighted average by Cap.	20.94x	7.28x	16.64x	0.38%