|
Market Closed -
Japan Exchange
02:30:00 2026-10-28 EDT
|
5-day change | 1st Jan Change | ||
| 285.00 JPY | +2.15% |
|
+1.79% | +4.01% |
| 10-05 | Healios Completes First 144 Million Yen Culture Supernatant Shipment to JENECEL | MT |
| 09-30 | Healios K.K. Announces Shipment Timing of Initial Order of Culture Supernatant Products to JENECELL | CI |
Company Valuation: Healios K.K.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 70,754 | 16,537 | 12,300 | 15,953 | 31,634 | 38,630 | - | - |
| Change | - | -76.63% | -25.62% | 29.7% | 98.29% | 22.12% | - | - |
| Enterprise Value (EV) 1 | 67,584 | 16,436 | 9,986 | 14,944 | 28,567 | 44,365 | 45,631 | 46,582 |
| Change | - | -75.68% | -39.24% | 49.66% | 91.16% | 55.3% | 2.85% | 2.08% |
| P/E | -13.7x | -2.96x | -2.93x | -3.7x | -13.3x | -7.41x | -10.5x | -14.7x |
| PBR | 8.19x | 3.87x | 3.19x | 7.74x | 6.48x | 22.6x | 6.98x | 5.93x |
| PEG | - | 1.03x | 0.1x | 0.2x | 0.2x | -0.1x | 0.4x | 0.5x |
| Capitalization / Revenue | 1,726x | 184x | 102x | 28.5x | 304x | 76.4x | 10.3x | 5.53x |
| EV / Revenue | 1,648x | 183x | 82.5x | 26.7x | 275x | 87.8x | 12.2x | 6.67x |
| EV / EBITDA | - | -3.43x | -2.78x | -5.87x | -9.32x | -9.16x | -475x | 21x |
| EV / EBIT | -12.6x | -3.17x | -2.96x | -5.26x | -8.55x | -9.89x | -25.5x | -15.7x |
| EV / FCF | - | - | -3.5x | -4.62x | -6.68x | -16.9x | -13.3x | -14.6x |
| FCF Yield | - | - | -28.5% | -21.6% | -15% | -5.92% | -7.54% | -6.85% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -93.36 | -90.67 | -56.22 | -47.86 | -20.59 | -38.49 | -27.2 | -19.37 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 41 | 90 | 121 | 560 | 104 | 505.3 | 3,742 | 6,982 |
| EBITDA 1 | - | -4,793 | -3,589 | -2,546 | -3,065 | -4,845 | -96 | 2,216 |
| EBIT 1 | -5,384 | -5,179 | -3,379 | -2,843 | -3,340 | -4,485 | -1,792 | -2,964 |
| Net income 1 | -4,910 | -5,169 | -3,823 | -4,235 | -2,217 | -3,747 | -1,708 | -2,851 |
| Net Debt 1 | -3,170 | -101 | -2,314 | -1,009 | -3,067 | 5,734 | 7,000 | 7,951 |
| Reference price 2 | 1,283.00 | 268.00 | 165.00 | 177.00 | 274.00 | 285.00 | 285.00 | 285.00 |
| Nbr of stocks (in thousands) | 55,148 | 61,704 | 74,543 | 90,131 | 115,453 | 135,545 | - | - |
| Announcement Date | 2/14/22 | 2/14/23 | 2/14/24 | 2/14/25 | 2/16/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -6.94x | 74.32x | -8.09x | -.--% | 240M | |
| 17.08x | 6.33x | 12.4x | 1.75% | 63.48B | |
| 30.03x | 7.96x | 26.08x | 0.05% | 54.55B | |
| 37.03x | 6.57x | 19.63x | 0.87% | 53.59B | |
| 35.05x | 3.37x | 14.55x | -.--% | 44.75B | |
| 48.28x | 5.55x | 30.42x | -.--% | 41.62B | |
| -19.33x | 186.93x | -20.57x | -.--% | 39.91B | |
| 30.28x | 7.94x | 20.6x | 0.4% | 32.47B | |
| 36.51x | 6.64x | 22.27x | -.--% | 26.7B | |
| 26.96x | 5.67x | 14.71x | -.--% | 23.36B | |
| Average | 23.49x | 31.13x | 13.20x | 0.31% | 38.07B | |
| Weighted average by Cap. | 26.53x | 25.26x | 15.66x | 0.46% |
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
- 4593 Stock
- Valuation Healios K.K.
Select your edition
All financial news and data tailored to specific country editions
