Valuation GIFTEE Japan Exchange

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-03 EDT			5-day change	1st Jan Change
1,107.00 ^JPY	+6.44%		+11.26%	-11.86%

05-31

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	55,741	49,912	53,127	38,222	37,388	33,034	-	-
Change	-	-10.46%	6.44%	-28.06%	-2.18%	-11.64%	-	-
Enterprise Value (EV) ¹	53,083	48,212	56,186	46,406	37,388	22,081	19,181	14,841
Change	-	-9.18%	16.54%	-17.41%	-19.43%	-40.94%	-13.13%	-22.63%
P/E	356x	4,553x	410x	-74.8x	39.9x	15.1x	10.3x	8.59x
PBR	7.38x	6.46x	6.7x	5.03x	4.41x	3.05x	2.5x	-
PEG	-	-48.9x	0x	0x	-0x	0x	0.2x	0.4x
Capitalization / Revenue	15x	10.6x	7.35x	4x	2.64x	1.95x	1.67x	1.66x
EV / Revenue	14.3x	10.2x	7.78x	4.86x	2.64x	1.3x	0.97x	0.74x
EV / EBITDA	93.5x	72.2x	33.8x	20.2x	10x	5.31x	3.39x	2.38x
EV / EBIT	172x	133x	44.3x	26.6x	14.4x	6.21x	3.84x	2.59x
EV / FCF	-16.6x	-50.7x	-11.8x	-12.2x	-	-28.3x	6.68x	-
FCF Yield	-6.04%	-1.97%	-8.51%	-8.22%	-	-3.53%	15%	-
Dividend per Share ²	-	-	-	10	13	17	29.33	31
Rate of return	-	-	-	0.77%	1.04%	1.54%	2.65%	2.8%
EPS ²	5.49	0.38	4.43	-17.33	31.51	73.09	107.9	128.9
Distribution rate	-	-	-	-57.7%	41.3%	23.3%	27.2%	24.1%
Net sales ¹	3,725	4,723	7,226	9,554	14,149	16,934	19,749	19,922
EBITDA ¹	567.8	668	1,660	2,295	3,740	4,161	5,650	6,238
EBIT ¹	308	362	1,267	1,743	2,603	3,556	5,000	5,728
Net income ¹	150	10	129	-510	935	2,176	3,210	3,838
Net Debt ¹	-2,658	-1,700	3,059	8,184	-	-10,953	-13,853	-18,193
Reference price ²	1,957.00	1,730.00	1,816.00	1,296.00	1,256.00	1,107.00	1,107.00	1,107.00
Nbr of stocks (in thousands)	28,483	28,851	29,255	29,492	29,767	29,841	-	-
Announcement Date	2/14/22	2/14/23	2/14/24	2/14/25	2/13/26	-	-	-

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.($)
IBM	28.15x	4.51x	15.75x	2.33%	272B
SNOWFLAKE INC.	-91.12x	14.39x	83.34x	-.--%	90.17B
ACCENTURE PLC	10.21x	1.12x	5.88x	4.73%	84.05B
TATA CONSULTANCY SERVICES LTD.	13.29x	2.42x	8.97x	6.22%	78.6B
RELX PLC	18.54x	4.88x	12.05x	3.07%	55.41B
INFOSYS LIMITED	13.46x	1.97x	8.24x	5.76%	44.25B
FUJITSU LIMITED	13.26x	1.52x	10.42x	1.22%	36.05B
NEC CORPORATION	19.46x	1.43x	9.12x	1.02%	34.62B
HCL TECHNOLOGIES LIMITED	14.69x	1.86x	8.66x	5.89%	30.64B
Average	4.44x	3.79x	18.05x	3.36%	80.66B
Weighted average by Cap.	6.30x	4.59x	20.65x	3.04%