Valuation Howtelevision, Inc.

Stocks

Delayed Japan Exchange 20:07:23 2026-09-28 EDT			5-day change	1st Jan Change
956.00 ^JPY	-4.50%		-6.46%	-26.06%

24-03-31	Howtelevision, Inc. completed the acquisition of Roglio Inc from Satoru Ushijima.	CI
24-03-14	Howtelevision, Inc. agreed to acquire Logrio for ¥240 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: January	2025	2026	2027	2028	2029
Market Cap ¹	3,145	3,364	2,720	-	-
Change	-	6.96%	-19.14%	-	-
Enterprise Value (EV)	2,161	2,243	2,720	2,720	2,720
Change	-	3.79%	21.26%	0%	0%
P/E	12.9x	34.9x	108x	27.1x	17x
PBR	2.39x	2.38x	-	-	-
PEG	-	-0.6x	-1.5x	0x	0.3x
Capitalization / Revenue	1.45x	1.32x	0.88x	0.8x	0.74x
EV / Revenue	0x	0x	0.88x	0.8x	0.74x
EV / EBITDA	-	-	-	-	-
EV / EBIT	0x	0x	54.4x	18.1x	10.9x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	89.36	35.51	9.3	36.9	58.8
Distribution rate	-	-	-	-	-
Net sales ¹	2,166	2,558	3,100	3,400	3,700
EBITDA	-	-	-	-	-
EBIT ¹	402	251	50	150	250
Net income ¹	243	96	25	100	160
Net Debt	-984	-1,121	-	-	-
Reference price ²	1,154.50	1,238.00	1,001.00	1,001.00	1,001.00
Nbr of stocks (in thousands)	2,724	2,717	2,717	-	-
Announcement Date	3/12/25	3/11/26	-	-	-

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.($)
HOWTELEVISION, INC.	109.89x	-	-	-	17.65M
TENCENT HOLDINGS LIMITED	15.09x	4.02x	9.32x	1.35%	501B
NETFLIX, INC.	19.85x	5.88x	17.67x	-.--%	296B
UBER TECHNOLOGIES, INC.	21.81x	2.49x	12.69x	-.--%	142B
SK SQUARE CO., LTD.	3.2x	88.24x	2.46x	0.13%	116B
SPOTIFY TECHNOLOGY S.A.	36.7x	4.28x	27.98x	-.--%	105B
AIRBNB, INC.	29.64x	5.76x	16.18x	-.--%	92.84B
PROSUS N.V.	10.14x	7.3x	87.68x	0.68%	86.91B
DOORDASH, INC.	74.78x	4.42x	21.05x	-.--%	83.78B
NASPERS LIMITED	7.52x	2.87x	59.42x	0.8%	32.36B
Average	32.86x	13.92x	28.27x	0.33%	145.56B
Weighted average by Cap.	21.23x	11.26x	19.05x	0.53%