Valuation Infomart Corporation

Stocks

Delayed Japan Exchange 02:22:51 2026-10-20 EDT			5-day change	1st Jan Change
750.00 ^JPY	0.00%		+2.88%	+77.12%

09-14	Infomart Corporation signed business alliance agreement to acquire 80% stake in K & C Factory Co., Ltd. from Norihisa Aketa, Toshitaka Hagiwara, and Yoshichika Mishima for approximately ¥580 million.	CI
09-08	Oasis Management Provides Information to the Shareholders	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	213,957	81,619	112,212	69,702	95,986	199,940	-	-
Change	-	-61.85%	37.48%	-37.88%	37.71%	108.3%	-	-
Enterprise Value (EV) ¹	208,316	76,276	108,045	66,660	92,101	194,555	192,530	190,353
Change	-	-63.38%	41.65%	-38.3%	38.16%	111.24%	-1.04%	-1.13%
P/E	397x	286x	379x	106x	49.9x	63.1x	48x	38.1x
PBR	18.9x	7.2x	10.6x	6.39x	7.9x	9.15x	8.32x	7.5x
PEG	-	-6.1x	78.96x	1x	0x	1.6x	1.5x	1.5x
Capitalization / Revenue	21.8x	7.42x	8.4x	4.46x	5.1x	9.54x	8.49x	7.5x
EV / Revenue	21.2x	6.93x	8.09x	4.26x	4.89x	9.29x	8.17x	7.14x
EV / EBITDA	100x	50.4x	56.5x	24.8x	18.9x	39.6x	30.6x	25.9x
EV / EBIT	202x	145x	130x	55.6x	32.2x	40.2x	30.5x	23.9x
EV / FCF	-1,648x	20,909x	-2,635x	330x	29.9x	60.3x	68.4x	79.3x
FCF Yield	-0.06%	0%	-0.04%	0.3%	3.35%	1.66%	1.46%	1.26%
Dividend per Share ²	1.43	0.72	0.97	1.74	5.44	6.72	8.133	10.11
Rate of return	0.15%	0.2%	0.2%	0.56%	1.28%	0.9%	1.08%	1.35%
EPS ²	2.36	1.25	1.31	2.9	8.49	11.89	15.63	19.69
Distribution rate	60.6%	57.6%	74%	60%	64.1%	56.5%	52%	51.4%
Net sales ¹	9,835	11,004	13,363	15,630	18,817	20,950	23,560	26,660
EBITDA ¹	2,075	1,513	1,911	2,693	4,869	4,910	6,290	7,350
EBIT ¹	1,030	526	830	1,200	2,864	4,837	6,317	7,950
Net income ¹	538	286	298	655	1,923	3,111	4,123	5,200
Net Debt ¹	-5,640	-5,343	-4,167	-3,041	-3,885	-5,384	-7,410	-9,587
Reference price ²	936.00	357.00	496.00	308.00	424.00	750.00	750.00	750.00
Nbr of stocks (in thousands)	228,586	228,626	226,234	226,305	226,382	266,586	-	-
Announcement Date	2/14/22	2/14/23	2/14/24	2/14/25	2/13/26	-	-	-

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.($)
INFOMART CORPORATION	63.07x	9.29x	39.62x	0.9%	1.26B
IBM	23.29x	3.78x	13.24x	2.86%	223B
SALESFORCE, INC.	23.2x	4.87x	11.94x	0.71%	200B
ACCENTURE PLC	16.18x	1.84x	9.47x	2.92%	140B
SNOWFLAKE INC.	-124.14x	17.22x	94.68x	-.--%	111B
CLOUDFLARE, INC.	-513.36x	36.45x	149.74x	-.--%	106B
TATA CONSULTANCY SERVICES LTD.	16.05x	2.89x	11.16x	5.02%	93.91B
RELX PLC	22.79x	5.9x	14.48x	2.49%	68.05B
INFOSYS LIMITED	14.79x	2.15x	9.15x	5.27%	48.3B
FUJITSU LIMITED	24.34x	2.02x	12.8x	1.28%	47.63B
Average	-43.38x	8.64x	36.63x	2.14%	103.85B
Weighted average by Cap.	-49.21x	8.41x	34.84x	2.07%