|
Delayed
Japan Exchange
23:52:44 2026-09-17 EDT
|
5-day change | 1st Jan Change | ||
| 169.00 JPY | 0.00% |
|
-1.17% | -1.17% |
| 07-15 | GameWith Inc. Reports Earnings Results for the Full Year Ended May 31, 2026 | CI |
| 04-08 | GameWith Inc. Reports Earnings Results for the Nine Months Ended February 28, 2026 | CI |
Company Valuation: GameWith Inc.
Data adjusted to current consolidation scope
| Fiscal Period: May | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,545 | 6,931 | 4,558 | 3,562 | 3,335 | 2,951 | - | - |
| Change | - | -18.88% | -34.24% | -21.84% | -6.37% | -11.52% | - | - |
| Enterprise Value (EV) | 5,913 | 4,337 | 2,033 | 1,464 | 1,015 | 2,951 | 2,951 | 2,951 |
| Change | - | -26.64% | -53.13% | -27.96% | -30.66% | 190.63% | 0% | 0% |
| P/E | 72x | 38.9x | -13.3x | -15.1x | 134x | 154x | 29.6x | 19.7x |
| PBR | 2.61x | 2.06x | 1.56x | 1.33x | 1.23x | - | - | - |
| PEG | - | 0.7x | 0x | 0.5x | -1x | -6.7x | 0x | 0.4x |
| Capitalization / Revenue | 2.74x | 1.97x | 1.3x | 1.03x | 0.82x | 0.73x | 0.67x | 0.63x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.73x | 0.67x | 0.63x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | -0x | 0x | 59x | 19.7x | 11.8x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 6.57 | 9.99 | -19.57 | -13.5 | 1.43 | 1.1 | 5.7 | 8.6 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,120 | 3,512 | 3,497 | 3,451 | 4,047 | 4,050 | 4,400 | 4,700 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 200 | 337.4 | 67 | -196 | 101.7 | 50 | 150 | 250 |
| Net income 1 | 118 | 179 | -347 | -235 | 25.1 | 20 | 100 | 150 |
| Net Debt | -2,632 | -2,594 | -2,525 | -2,098 | -2,320 | - | - | - |
| Reference price 2 | 473.00 | 389.00 | 261.00 | 204.00 | 191.00 | 169.00 | 169.00 | 169.00 |
| Nbr of stocks (in thousands) | 18,065 | 17,818 | 17,463 | 17,463 | 17,463 | 17,463 | - | - |
| Announcement Date | 7/13/22 | 7/12/23 | 7/10/24 | 7/9/25 | 7/15/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 155.45x | - | - | - | 18.94M | |
| 21.32x | 6.31x | 18.95x | -.--% | 314B | |
| 21.91x | 2.54x | 12.95x | -.--% | 145B | |
| 38.88x | 4.56x | 29.8x | -.--% | 109B | |
| 31.53x | 6.18x | 17.35x | -.--% | 97.83B | |
| 2.74x | 72.22x | 2.01x | 0.15% | 96.19B | |
| 10.02x | 7.28x | 87.5x | 0.68% | 86.83B | |
| 76.13x | 4.5x | 21.46x | -.--% | 84.3B | |
| 7.76x | 2.98x | 61.67x | 0.77% | 32.86B | |
| 184.67x | 2.88x | 83.96x | -.--% | 30.95B | |
| Average | 55.04x | 12.16x | 37.30x | 0.18% | 99.6B | |
| Weighted average by Cap. | 30.81x | 11.64x | 27.09x | 0.1% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 6552 Stock
- Valuation GameWith Inc.
Select your edition
All financial news and data tailored to specific country editions
