|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 181.00 JPY | -0.55% |
|
-0.55% | +5.85% |
| 04-08 | GameWith Inc. Reports Earnings Results for the Nine Months Ended February 28, 2026 | CI |
| 01-14 | GameWith Inc. Reports Earnings Results for the Half Year Ended November 30, 2025 | CI |
Company Valuation: GameWith Inc.
Data adjusted to current consolidation scope
| Fiscal Period: May | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 11,007 | 8,545 | 6,931 | 4,558 | 3,562 | 3,178 | - | - |
| Change | - | -22.37% | -18.88% | -34.24% | -21.84% | -10.78% | - | - |
| Enterprise Value (EV) | 8,731 | 5,913 | 4,337 | 2,033 | 1,464 | 3,178 | 3,178 | 3,178 |
| Change | - | -32.28% | -26.64% | -53.13% | -27.96% | 117.03% | 0% | 0% |
| P/E | -50.5x | 72x | 38.9x | -13.3x | -15.1x | 21.2x | 12.7x | 10.6x |
| PBR | 3.5x | 2.61x | 2.06x | 1.56x | 1.33x | - | - | - |
| PEG | - | -0x | 0.7x | 0x | 0.5x | -0x | 0.2x | 0.5x |
| Capitalization / Revenue | 3.82x | 2.74x | 1.97x | 1.3x | 1.03x | 0.78x | 0.72x | 0.68x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.78x | 0.72x | 0.68x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | -0x | 0x | 0x | 0x | -0x | 15.9x | 9.08x | 7.06x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -12.07 | 6.57 | 9.99 | -19.57 | -13.5 | 8.6 | 14.3 | 17.2 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,880 | 3,120 | 3,512 | 3,497 | 3,451 | 4,100 | 4,400 | 4,700 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | -209 | 200 | 337.4 | 67 | -196 | 200 | 350 | 450 |
| Net income 1 | -217 | 118 | 179 | -347 | -235 | 150 | 250 | 300 |
| Net Debt | -2,276 | -2,632 | -2,594 | -2,525 | -2,098 | - | - | - |
| Reference price 2 | 610.00 | 473.00 | 389.00 | 261.00 | 204.00 | 182.00 | 182.00 | 182.00 |
| Nbr of stocks (in thousands) | 18,045 | 18,065 | 17,818 | 17,463 | 17,463 | 17,463 | - | - |
| Announcement Date | 7/14/21 | 7/13/22 | 7/12/23 | 7/10/24 | 7/9/25 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.16x | - | - | - | 19.74M | |
| 14.67x | 4.02x | 9.36x | 1.41% | 506B | |
| 21.54x | 6.37x | 19.11x | -.--% | 326B | |
| 23.61x | 2.52x | 13.02x | -.--% | 146B | |
| 6.31x | 134.42x | 4.96x | 0.09% | 146B | |
| 10.05x | 12.34x | 122.27x | 0.43% | 104B | |
| 31.85x | 3.86x | 25.12x | -.--% | 96.25B | |
| 28.02x | 5.27x | 14.87x | -.--% | 84.52B | |
| 67.87x | 3.99x | 19.48x | -.--% | 75.58B | |
| 8.67x | 4.04x | 45.27x | 0.52% | 38.9B | |
| Average | 23.37x | 19.65x | 30.38x | 0.27% | 152.22B | |
| Weighted average by Cap. | 20.20x | 17.49x | 21.79x | 0.52% |
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
