Valuation Interfactory, Inc.

Stocks

Delayed Japan Exchange Other stock markets 21:35:25 2026-07-01 EDT			5-day change	1st Jan Change
360.00 ^JPY	+0.56%		+2.27%	-15.89%

24-02-21	Tranche Update on Interfactory, Inc.'s Equity Buyback Plan announced on February 21, 2024.	CI
24-02-21	Interfactory, Inc.'s Equity Buyback announced on February 21, 2024, has closed with 90,000 shares, representing 2.18% for $46.98 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025
Market Cap ¹	9,188	4,042	2,846	1,920	2,162
Change	-	-56.01%	-29.6%	-32.52%	12.61%
Enterprise Value (EV) ¹	8,602	3,816	2,795	2,014	2,055
Change	-	-55.64%	-26.76%	-27.93%	2.04%
P/E	67.3x	202x	136x	-62.9x	15.8x
PBR	9.65x	4.01x	2.54x	1.84x	1.83x
PEG	9.77x	-2.4x	75.4x	0x	-0x
Capitalization / Revenue	4.23x	1.77x	1.14x	0.74x	0.76x
EV / Revenue	3.96x	1.67x	1.12x	0.78x	0.72x
EV / EBITDA	34.1x	39.3x	20.3x	12.7x	5.18x
EV / EBIT	41.2x	103x	51.8x	-80.6x	10.5x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	34.19	4.99	5.08	-7.571	33.96
Distribution rate	-	-	-	-	-
Net sales ¹	2,170	2,283	2,487	2,595	2,864
EBITDA ¹	252	97	138	159	397
EBIT ¹	209	37	54	-25	196
Net income ¹	131	20	22	-31	137
Net Debt ¹	-586	-226	-51	94	-107
Reference price ²	2,302.00	1,009.00	690.00	476.00	536.00
Nbr of stocks (in thousands)	3,992	4,006	4,124	4,034	4,034
Announcement Date	8/27/21	8/26/22	8/25/23	8/23/24	8/20/25

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.($)
INTERFACTORY, INC.	-	-	-	-	8.79M
MICROSOFT CORPORATION	21.51x	8.26x	13.74x	0.99%	2,771B
PALANTIR TECHNOLOGIES INC.	86.49x	34.77x	58.11x	-.--%	280B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	143.94x	45.99x	145.48x	0.12%	148B
CADENCE DESIGN SYSTEMS, INC.	83.41x	16.76x	36.43x	-.--%	104B
DATADOG, INC.	476x	20.26x	81.59x	-.--%	92.68B
SYNOPSYS, INC.	164.84x	9.6x	23.71x	-.--%	85.41B
SEA LIMITED	31.67x	1.65x	12.87x	-.--%	58.69B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	136.32x	5.32x	26.68x	-.--%	46.41B
ROBLOX CORPORATION	-36x	4.81x	23.07x	-.--%	38.93B
Average	123.13x	16.38x	46.85x	0.12%	362.39B
Weighted average by Cap.	49.30x	12.24x	25.40x	0.76%