Valuation IDEA Consultants,Inc.

Equities

Delayed Japan Exchange Other stock markets 02:30:00 2026-04-13 EDT			5-day change	1st Jan Change
3,860.00 ^JPY	-0.77%		-2.03%	-2.89%

25-10-22	Blue Innovation Co., Ltd. announced that it has received ¥703.8761 million in funding from IDEA Consultants,Inc.	CI
25-09-25	Blue Innovation Co., Ltd. announced that it expects to receive ¥703.8761 million in funding from IDEA Consultants,Inc.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Capitalization ¹	12,494	13,402	12,194	12,465	17,084	28,377
Change	-	7.26%	-9.01%	2.22%	37.05%	66.11%
Enterprise Value (EV) ¹	11,274	12,255	9,172	11,594	13,829	25,772
Change	-	8.7%	-25.16%	26.41%	19.28%	86.37%
P/E ratio	9.29x	6.43x	5.67x	6.27x	7.19x	11.9x
PBR	0.68x	0.66x	0.49x	0.47x	0.59x	0.92x
PEG	-	0.1x	1.79x	-0.84x	0.4x	56.11x
Capitalization / Revenue	0.62x	0.65x	0.53x	0.55x	0.7x	1.15x
EV / Revenue	0.56x	0.59x	0.4x	0.51x	0.57x	1.05x
EV / EBITDA	3.76x	3.69x	2.36x	3.27x	3.42x	6.54x
EV / EBIT	5.2x	4.81x	2.91x	4.15x	4.25x	8.09x
EV / FCF	4.52x	-20.5x	-20.3x	-6.09x	5.99x	3,617x
FCF Yield	22.1%	-4.87%	-4.93%	-16.4%	16.7%	0.03%
Dividend per Share ²	30	35	45	60	100	118
Rate of return	1.71%	1.86%	2.63%	3.44%	4.18%	2.97%
EPS ²	188.4	291.8	301	278.6	332.8	333.5
Distribution rate	15.9%	12%	14.9%	21.5%	30%	35.4%
Net sales ¹	20,014	20,623	23,035	22,698	24,310	24,616
EBITDA ¹	2,996	3,317	3,891	3,548	4,038	3,938
EBIT ¹	2,168	2,548	3,155	2,791	3,254	3,187
Net income ¹	1,345	2,083	2,149	1,989	2,376	2,381
Net Debt ¹	-1,220	-1,147	-3,022	-871	-3,255	-2,605
Reference price ²	1,750.00	1,877.00	1,708.00	1,746.00	2,393.00	3,975.00
Nbr of stocks (in thousands)	7,140	7,140	7,139	7,139	7,139	7,139
Announcement Date	3/26/21	3/29/22	3/29/23	3/28/24	3/27/25	3/26/26

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.($)
IDEA CONSULTANTS,INC.	-	-	-	-	175M
OCEANPACT SERVIÇOS MARÍTIMOS S.A.	10.56x	1.33x	4.1x	-.--%	426M
NJS CO., LTD.	18.27x	-	-	2.34%	281M
REDELFI S.P.A.	30.22x	5.14x	8.75x	-	143M
Average	19.68x	3.24x	6.43x	1.17%	256.14M
Weighted average by Cap.	16.42x	2.29x	5.27x	0.93%