Valuation ibis inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-15 EDT			5-day change	1st Jan Change
792.00 ^JPY	+0.38%		0.00%	+11.08%

08-09	Ibis Inc. Provides Consolidated Earnings Forecast for the Fiscal Year Ending December 31, 2026	CI
08-09	Ibis inc. Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	13,066	14,642	-	-
Change	-	12.06%	-	-
Enterprise Value (EV)	11,051	14,642	14,642	14,642
Change	-	32.5%	0%	0%
P/E	15.4x	15.2x	12.2x	10.4x
PBR	4.63x	4.1x	3.22x	2.58x
PEG	-	1.3x	0.5x	0.6x
Capitalization / Revenue	2.61x	2.32x	2.09x	1.88x
EV / Revenue	0x	2.32x	2.09x	1.88x
EV / EBITDA	-	-	-	-
EV / EBIT	0x	10.5x	8.61x	7.32x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	10	12	15	18
Rate of return	1.4%	1.52%	1.89%	2.27%
EPS ²	46.37	52	65	75.8
Distribution rate	21.6%	23.1%	23.1%	23.7%
Net sales ¹	5,005	6,300	7,000	7,800
EBITDA	-	-	-	-
EBIT ¹	1,201	1,400	1,700	2,000
Net income ¹	848	960	1,200	1,400
Net Debt	-2,015	-	-	-
Reference price ²	713.00	792.00	792.00	792.00
Nbr of stocks (in thousands)	18,325	18,487	-	-
Announcement Date	2/10/26	-	-	-

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.($)
IBIS INC.	15.17x	-	-	1.52%	94.36M
MICROSOFT CORPORATION	25.66x	9.48x	15.51x	0.77%	3,753B
PALANTIR TECHNOLOGIES INC.	113.54x	49.4x	80.17x	-.--%	416B
CADENCE DESIGN SYSTEMS, INC.	58.07x	12.27x	25.88x	-.--%	76.85B
DATADOG, INC.	407.81x	17.47x	69.06x	-.--%	82.61B
SYNOPSYS, INC.	96.03x	8.22x	20.82x	-.--%	73.1B
SEA LIMITED	36.66x	1.8x	14.38x	-.--%	66.56B
ATLASSIAN CORPORATION	194.82x	6.22x	24.03x	-.--%	48.8B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	120.99x	4.78x	23.41x	-.--%	41.68B
TWILIO INC.	26.99x	5.57x	26.71x	-.--%	35.61B
Average	109.57x	12.80x	33.33x	0.23%	459.47B
Weighted average by Cap.	44.99x	13.05x	22.82x	0.63%