Company Valuation: GRCS Inc.

Data adjusted to current consolidation scope
Fiscal Period: November 2022 2023 2024 2025
Market Cap 1 4,026 2,312 1,880 1,352
Change - -42.57% -18.69% -28.09%
Enterprise Value (EV) 1 3,746 2,366 1,788 1,824
Change - -36.84% -24.44% 2.02%
P/E -19.6x -8.24x 16.4x -2.56x
PBR 9.07x 13.4x 4.54x -14.1x
PEG - -0.2x -0x 0x
Capitalization / Revenue 1.68x 0.83x 0.57x 0.41x
EV / Revenue 1.56x 0.85x 0.54x 0.55x
EV / EBITDA -21.8x -23.4x 11.8x 13.4x
EV / EBIT -19.9x -16.2x 40.6x -26.8x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -160.6 -218.4 84.67 -390.3
Distribution rate - - - -
Net sales 1 2,398 2,783 3,288 3,333
EBITDA 1 -172 -101 152 136
EBIT 1 -188 -146 44 -68
Net income 1 -209 -280 112 -527
Net Debt 1 -280 54 -92 472
Reference price 2 3,145.00 1,800.00 1,392.00 1,001.00
Nbr of stocks (in thousands) 1,280 1,284 1,350 1,350
Announcement Date 2/28/23 2/28/24 2/28/25 2/26/26
1JPY in Million2JPY
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 8.33M
25.1x9.27x15.12x0.8% 3,659B
109.47x46.4x75.11x-.--% 391B
519.77x22.5x90.42x-.--% 103B
71.1x14.96x31.52x-.--% 93.8B
149.65x8.76x22.36x-.--% 77.33B
37.28x1.97x15.48x-.--% 68.26B
117.06x5.14x25.12x-.--% 44.92B
21.41x4.04x11.16x1.32% 32.49B
24.74x4.23x9.81x-.--% 29.94B
Average 119.51x 13.03x 32.90x 0.24% 449.96B
Weighted average by Cap. 47.88x 12.68x 22.55x 0.66%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA