Valuation IDEA Consultants,Inc.

Equities

Delayed Japan Exchange Other stock markets 00:03:38 2025-07-15 EDT			5-day change	1st Jan Change
3,235.00 ^JPY	-0.46%		+2.21%	+35.19%

2023	IDEA Consultants,Inc. Reports Earnings Results for the First Quarter Ended March 31, 2023	CI
2017	Idea Consultants, Inc.(TSE:9768) added to TOPIX INDEX	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	21,740	12,494	13,402	12,194	12,465	17,084
Change	-	-42.53%	7.26%	-9.01%	2.22%	37.05%
Enterprise Value (EV) ¹	22,731	11,274	12,255	9,172	11,594	13,829
Change	-	-50.4%	8.7%	-25.16%	26.41%	19.28%
P/E ratio	15.1x	9.29x	6.43x	5.67x	6.27x	7.19x
PBR	1.26x	0.68x	0.66x	0.49x	0.47x	0.59x
PEG	-	-1.41x	0.1x	1.79x	-0.84x	0.4x
Capitalization / Revenue	1.11x	0.62x	0.65x	0.53x	0.55x	0.7x
EV / Revenue	1.16x	0.56x	0.59x	0.4x	0.51x	0.57x
EV / EBITDA	8.59x	3.76x	3.69x	2.36x	3.27x	3.42x
EV / EBIT	11.8x	5.2x	4.81x	2.91x	4.15x	4.25x
EV / FCF	71x	4.52x	-20.5x	-20.3x	-6.09x	5.99x
FCF Yield	1.41%	22.1%	-4.87%	-4.93%	-16.4%	16.7%
Dividend per Share ²	30	30	35	45	60	100
Rate of return	0.99%	1.71%	1.86%	2.63%	3.44%	4.18%
EPS ²	201.7	188.4	291.8	301	278.6	332.8
Distribution rate	14.9%	15.9%	12%	14.9%	21.5%	30%
Net sales ¹	19,634	20,014	20,623	23,035	22,698	24,310
EBITDA ¹	2,645	2,996	3,317	3,891	3,548	4,038
EBIT ¹	1,932	2,168	2,548	3,155	2,791	3,254
Net income ¹	1,440	1,345	2,083	2,149	1,989	2,376
Net Debt ¹	991	-1,220	-1,147	-3,022	-871	-3,255
Reference price ²	3,045.00	1,750.00	1,877.00	1,708.00	1,746.00	2,393.00
Nbr of stocks (in thousands)	7,140	7,140	7,140	7,139	7,139	7,139
Announcement Date	3/27/20	3/26/21	3/29/22	3/29/23	3/28/24	3/27/25

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IDEA CONSULTANTS,INC.	-	-	-	-	156M
NJS CO., LTD.	25.35x	-	-	1.75%	370M
OCEANPACT SERVIÇOS MARÍTIMOS S.A.	27.27x	1.38x	4.8x	-.--%	242M
REDELFI S.P.A.	11.65x	3.47x	6.6x	-	83.17M
Average	21.43x	2.43x	5.70x	0.87%	213M
Weighted average by Cap.	24.38x	1.91x	5.26x	1.05%