Company Valuation: Globalway, Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 1,841 21,111 8,190 5,534 3,715 4,570
Change - 1,046.98% -61.21% -32.43% -32.87% 23.02%
Enterprise Value (EV) 1 1,775 19,892 7,306 4,667 3,397 3,946
Change - 1,020.95% -63.27% -36.12% -27.21% 16.17%
P/E -9.84x 50.1x -37.6x -27.8x -11.6x 23.8x
PBR 9.44x 18.3x 7.35x 5.32x 5.19x 4.92x
PEG - -0x 0x 3.19x -0.2x -0x
Capitalization / Revenue 1.51x 11.6x 4.69x 2.25x 1.21x 1.14x
EV / Revenue 1.46x 11x 4.18x 1.9x 1.11x 0.98x
EV / EBITDA - - - - - -
EV / EBIT -4.89x 145x -15.9x -12.3x -13x 12.9x
EV / FCF -5.79x 98.7x -14.7x -10.2x -7.38x 15.5x
FCF Yield -17.3% 1.01% -6.8% -9.85% -13.5% 6.45%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -5.345 11.58 -5.989 -5.467 -8.786 5.259
Distribution rate - - - - - -
Net sales 1 1,219 1,816 1,748 2,456 3,071 4,014
EBITDA - 141 -450 -371 -252 -
EBIT 1 -363 137 -459 -380 -261 307
Net income 1 -187 419 -218 -199 -320 192
Net Debt 1 -66 -1,219 -884 -867 -318 -624
Reference price 2 52.60 580.00 225.00 152.00 102.00 125.00
Nbr of stocks (in thousands) 34,992 36,398 36,399 36,407 36,421 36,562
Announcement Date 6/16/21 6/21/22 6/20/23 6/20/24 6/20/25 6/25/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 31.83M
22.54x3.69x12.88x2.95% 216B
-130.35x18.18x100.79x-.--% 117B
13.46x1.48x7.8x3.56% 111B
13.63x2.48x9.35x6.03% 79.37B
19.51x5.17x12.71x2.91% 58.38B
13.79x1.99x8.45x5.65% 44.37B
22.36x1.83x11.42x1.31% 43.97B
21.06x1.6x10.17x0.89% 40.66B
17.22x2.17x10.3x5.08% 35.23B
Average 1.47x 4.29x 20.43x 3.15% 74.64B
Weighted average by Cap. -4.86x 5.23x 24.92x 2.95%

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. 3936 Stock
  4. Valuation Globalway, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!