|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 790.00 JPY | -0.25% |
|
+0.25% | -15.65% |
| 25-01-19 | Innovation Inc. completed the acquisition of 51% stake in SHANON Inc.. | CI |
| 24-12-12 | Innovation Inc. made an offer to acquire SHANON Inc. for ¥ 1.7 billion. | CI |
Company Valuation: Innovation Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 7,787 | 5,135 | 3,957 | 3,445 | 2,964 | 2,435 |
| Change | - | -34.05% | -22.95% | -12.93% | -13.97% | -17.85% |
| Enterprise Value (EV) 1 | 5,790 | 2,955 | 1,662 | 464.1 | 1,988 | 1,583 |
| Change | - | -48.96% | -43.77% | -72.07% | 328.3% | -20.38% |
| P/E | 24.8x | 11.5x | 63.3x | 13.8x | 44.5x | -5.29x |
| PBR | 3.1x | 1.72x | 1.25x | 0.98x | 0.88x | 0.84x |
| PEG | - | 0.3x | -0.7x | 0x | -0.6x | 0x |
| Capitalization / Revenue | 2.53x | 1.17x | 0.87x | 0.72x | 0.55x | 0.35x |
| EV / Revenue | 1.88x | 0.67x | 0.36x | 0.1x | 0.37x | 0.23x |
| EV / EBITDA | 10.4x | 3.59x | 4.11x | 1.02x | 4.71x | 7.72x |
| EV / EBIT | 11.2x | 3.8x | 4.84x | 1.16x | 5.65x | -6.38x |
| EV / FCF | 21x | 10x | 23x | 1.62x | 8.05x | -93.1x |
| FCF Yield | 4.76% | 9.99% | 4.36% | 61.6% | 12.4% | -1.07% |
| Dividend per Share 2 | - | 38 | 39 | 40 | 40 | 40 |
| Rate of return | - | 1.74% | 2.45% | 3.07% | 3.57% | 4.41% |
| EPS 2 | 133.8 | 189.3 | 25.13 | 94.19 | 25.17 | -171.4 |
| Distribution rate | - | 20.1% | 155% | 42.5% | 159% | -23.3% |
| Net sales 1 | 3,083 | 4,380 | 4,570 | 4,813 | 5,343 | 6,968 |
| EBITDA 1 | 555 | 823 | 404 | 456 | 422 | 205 |
| EBIT 1 | 518 | 778 | 343 | 400 | 352 | -248 |
| Net income 1 | 293 | 448 | 62 | 244 | 67 | -457 |
| Net Debt 1 | -1,997 | -2,180 | -2,295 | -2,981 | -976 | -852 |
| Reference price 2 | 3,320.00 | 2,180.00 | 1,590.00 | 1,302.00 | 1,120.00 | 907.00 |
| Nbr of stocks (in thousands) | 2,345 | 2,356 | 2,489 | 2,646 | 2,646 | 2,684 |
| Announcement Date | 6/25/21 | 6/24/22 | 6/28/23 | 6/28/24 | 6/24/25 | 6/23/26 |
1JPY in Million2JPY
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 13.58M | |
| 16.46x | 4.47x | 10.43x | 1.25% | 561B | |
| 20.48x | 6.06x | 18.2x | -.--% | 305B | |
| 23.62x | 2.53x | 13.1x | -.--% | 146B | |
| 33.06x | 4.02x | 26.49x | -.--% | 100B | |
| 11.46x | 8.5x | 97.33x | 0.6% | 99.47B | |
| 3.55x | 71.88x | 2.6x | 0.15% | 94.29B | |
| 29.62x | 5.61x | 15.83x | -.--% | 89.41B | |
| 78.98x | 4.64x | 22.63x | -.--% | 87.36B | |
| 9.13x | 3.03x | 47.54x | 0.68% | 40.72B | |
| Average | 25.15x | 12.30x | 28.24x | 0.3% | 152.38B | |
| Weighted average by Cap. | 22.07x | 9.04x | 20.49x | 0.53% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 3970 Stock
- Valuation Innovation Inc.
Select your edition
All financial news and data tailored to specific country editions
