Company Valuation: geechs inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 19,208 14,436 10,190 5,368 4,131 5,669
Change - -24.84% -29.41% -47.32% -23.05% 37.24%
Enterprise Value (EV) 1 16,077 11,096 8,286 3,263 2,662 3,890
Change - -30.98% -25.32% -60.62% -18.42% 46.14%
P/E 42.6x 20.7x 43x -3.64x 84.3x 8.9x
PBR 5.02x 3.23x 2.33x 1.87x 1.45x 1.86x
PEG - 0.4x -0.7x 0x -1x 0x
Capitalization / Revenue 5.6x 1.01x 0.64x 0.23x 0.16x 0.21x
EV / Revenue 4.69x 0.77x 0.52x 0.14x 0.11x 0.15x
EV / EBITDA 19.7x 9.25x 13.7x 9.98x 4.32x 4.03x
EV / EBIT 21.8x 9.79x 14.1x 35.9x 5.37x 4.44x
EV / FCF 19x 112x 12.6x 5.77x 84.8x 5.61x
FCF Yield 5.27% 0.89% 7.92% 17.3% 1.18% 17.8%
Dividend per Share 2 5 10 10 10 10 30
Rate of return 0.27% 0.73% 1.01% 1.92% 2.5% 5.38%
EPS 2 43.06 66.17 22.99 -142.7 4.745 62.72
Distribution rate 11.6% 15.1% 43.5% -7.01% 211% 47.8%
Net sales 1 3,427 14,340 15,997 23,739 25,162 26,375
EBITDA 1 815 1,199 606 327 616 965
EBIT 1 738 1,133 589 91 496 876
Net income 1 457 705 244 -1,473 49 643
Net Debt 1 -3,131 -3,340 -1,904 -2,105 -1,469 -1,779
Reference price 2 1,834.00 1,372.00 989.00 520.00 400.00 558.00
Nbr of stocks (in thousands) 10,473 10,522 10,303 10,323 10,327 10,159
Announcement Date 6/24/21 6/24/22 6/27/23 6/25/24 6/26/25 6/25/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 38.3M
24.49x8.33x14.78x1.13% 22.93B
20.04x3.73x9.38x1.38% 18.84B
24x0.73x7.29x1.49% 12.84B
19.9x0.76x10.13x2.95% 8.71B
15.02x1.34x7.45x1.34% 4.83B
21.32x1.46x9.74x2.34% 4.54B
80.25x3.1x54.47x0.59% 2.51B
23.41x0.85x9.62x0.55% 1.74B
Average 28.55x 2.54x 15.36x 1.47% 8.55B
Weighted average by Cap. 23.81x 3.90x 12.10x 1.51%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 7060 Stock
  4. Valuation geechs inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!