|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,050.00 JPY | +1.06% |
|
-7.68% | -16.72% |
| 06-01 | Giftee to Transition to Holding Company Structure with July 1 Technical Listing on Prime Market | MT |
| 05-21 | Giftee Inc. agreed to acquire 19.07% stake in Kyash Inc. for ¥1.6 billion. | CI |
Company Valuation: giftee Inc.
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 | 31,005 | - | - |
| Change | - | -10.46% | 6.44% | -28.06% | -2.18% | -17.07% | - | - |
| Enterprise Value (EV) 1 | 53,083 | 48,212 | 56,186 | 46,406 | 37,388 | 20,052 | 17,152 | 12,812 |
| Change | - | -9.18% | 16.54% | -17.41% | -19.43% | -46.37% | -14.46% | -25.3% |
| P/E Ratio | 356x | 4,553x | 410x | -74.8x | 39.9x | 14.2x | 9.63x | 8.06x |
| PBR | 7.38x | 6.46x | 6.7x | 5.03x | 4.41x | 2.86x | 2.34x | - |
| PEG | - | -48.9x | 0x | 0x | -0x | 0x | 0.2x | 0.4x |
| Capitalization / Revenue | 15x | 10.6x | 7.35x | 4x | 2.64x | 1.83x | 1.57x | 1.56x |
| EV / Revenue | 14.3x | 10.2x | 7.78x | 4.86x | 2.64x | 1.18x | 0.87x | 0.64x |
| EV / EBITDA | 93.5x | 72.2x | 33.8x | 20.2x | 10x | 4.82x | 3.04x | 2.05x |
| EV / EBIT | 172x | 133x | 44.3x | 26.6x | 14.4x | 5.64x | 3.43x | 2.24x |
| EV / FCF | -16.6x | -50.7x | -11.8x | -12.2x | - | -25.7x | 5.98x | - |
| FCF Yield | -6.04% | -1.97% | -8.51% | -8.22% | - | -3.89% | 16.7% | - |
| Dividend per Share 2 | - | - | - | 10 | 13 | 17 | 29.33 | 31 |
| Rate of return | - | - | - | 0.77% | 1.04% | 1.64% | 2.82% | 2.98% |
| 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 | 1,039.00 | 1,039.00 | 1,039.00 |
| 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
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.22x | 1.18x | 4.82x | 1.64% | 194M | |
| 15.47x | 4.25x | 9.88x | 1.33% | 533B | |
| 22.36x | 6.61x | 19.84x | -.--% | 338B | |
| 23.38x | 2.43x | 12.53x | -.--% | 140B | |
| 5.06x | 102.24x | 3.8x | 0.11% | 118B | |
| 9.92x | 12.37x | 120.83x | 0.43% | 105B | |
| 32.49x | 3.95x | 25.68x | -.--% | 99.11B | |
| 26.02x | 4.83x | 13.65x | -.--% | 78.51B | |
| 58.91x | 3.42x | 16.72x | -.--% | 65.61B | |
| 8.87x | 4.1x | 43.83x | 0.5% | 39.78B | |
| Average | 21.67x | 14.54x | 27.16x | 0.4% | 151.77B | |
| Weighted average by Cap. | 19.90x | 12.76x | 21.97x | 0.52% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 4449 Stock
- Valuation giftee Inc.
Select your edition
All financial news and data tailored to specific country editions
