Valuation Interspace Co.,Ltd.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-08-10 EDT			5-day change	1st Jan Change
1,419.00 ^JPY	+1.28%		+1.28%	+18.35%

02-10	Interspace Co.,Ltd. Reports Earnings Results for the First Quarter Ended December 31, 2025	CI
11-11	Interspace Co.,Ltd. Provides Consolidated Earnings Guidance for Six Months Ending March 31, 2026 and Fiscal Year Ending September 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	8,136	6,956	5,574	5,950	5,781	7,752
Change	-	-14.5%	-19.87%	6.76%	-2.85%	34.09%
Enterprise Value (EV) ¹	3,788	1,499	-182.2	319.4	-172	2,158
Change	-	-60.43%	-112.16%	275.35%	-153.86%	1,354.3%
P/E	31.5x	16.3x	10.4x	10.2x	98x	37.6x
PBR	1.59x	1.28x	1.04x	1.03x	1.02x	1.38x
PEG	-	0.2x	0.3x	1.14x	-1.1x	0x
Capitalization / Revenue	0.33x	0.3x	0.78x	0.82x	0.73x	0.88x
EV / Revenue	0.15x	0.06x	-0.03x	0.04x	-0.02x	0.24x
EV / EBITDA	5.51x	2.1x	-0.14x	0.31x	-0.21x	3.48x
EV / EBIT	8.38x	3.1x	-0.17x	0.4x	-0.31x	5.82x
EV / FCF	15.6x	1.26x	-0.19x	1.51x	-0.27x	-24.8x
FCF Yield	6.4%	79.2%	-517%	66.4%	-367%	-4.04%
Dividend per Share ²	20	20	25	25	30	30
Rate of return	1.67%	1.95%	2.82%	2.64%	3.26%	2.43%
EPS ²	38.04	62.98	85.55	93.2	9.4	32.82
Distribution rate	52.6%	31.8%	29.2%	26.8%	319%	91.4%
Net sales ¹	24,880	23,142	7,123	7,284	7,909	8,846
EBITDA ¹	687	714	1,287	1,021	834	620
EBIT ¹	452	484	1,068	792	555	371
Net income ¹	258	427	563	585	59	206
Net Debt ¹	-4,348	-5,457	-5,756	-5,631	-5,953	-5,594
Reference price ²	1,200.00	1,026.00	888.00	948.00	921.00	1,235.00
Nbr of stocks (in thousands)	6,780	6,779	6,277	6,277	6,277	6,277
Announcement Date	12/24/20	12/27/21	12/26/22	12/25/23	12/23/24	12/22/25

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INTERSPACE CO.,LTD.	-	-	-	-	55.76M
PUBLICIS GROUPE S.A.	14.26x	1.57x	7.12x	3.93%	28.87B
OMNICOM GROUP., INC.	9.94x	1.1x	6.14x	4.03%	23.39B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	12.17x	5.4x	9.83x	7.18%	11B
JCDECAUX SE	16.66x	1.32x	4.17x	2.83%	6.02B
WPP PLC	46.6x	0.75x	4.5x	3.57%	5.99B
CYBERAGENT, INC.	17.79x	0.64x	6.28x	1.33%	4.82B
MAGNITE, INC.	36.09x	4.74x	12.89x	-.--%	3.55B
NIQ GLOBAL INTELLIGENCE PLC	-36.31x	1.42x	6.03x	-.--%	3.45B
Average	14.65x	2.12x	7.12x	2.86%	9.68B
Weighted average by Cap.	14.31x	1.93x	6.96x	3.8%