|
End-of-day quote
Japan Exchange
2026-09-15
|
5-day change | 1st Jan Change | ||
| 1,515.00 JPY | 0.00% |
|
-0.46% | -5.55% |
Company Valuation: Interworks Confidence Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,530 | 8,507 | 11,101 | 9,259 | 9,425 | 9,446 | - | - |
| Change | - | -10.74% | 30.5% | -16.59% | 1.79% | 0.22% | - | - |
| Enterprise Value (EV) | 7,918 | 6,482 | 7,023 | 5,270 | 5,030 | 9,446 | 9,446 | 9,446 |
| Change | - | -18.14% | 8.35% | -24.96% | -4.56% | 87.8% | 0% | 0% |
| P/E | 17.7x | 13.8x | 13.8x | 8.99x | 11.7x | 9.31x | 8.11x | 7.14x |
| PBR | 5.81x | 4.26x | 1.88x | 1.61x | 1.51x | 1.4x | 1.29x | 1.17x |
| PEG | - | 1x | -1.46x | 0.2x | -0.5x | 0.3x | 0.5x | 0.5x |
| Capitalization / Revenue | 2.15x | 1.64x | 1.48x | 1.1x | 0.95x | 0.81x | 0.72x | 0.64x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.81x | 0.72x | 0.64x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 6.1x | 5.31x | 4.68x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 40 | 48 | 55 | 65 | 75 | 85 | 90 | 95 |
| Rate of return | 1.91% | 2.59% | 3.27% | 4.3% | 4.97% | 5.61% | 5.94% | 6.27% |
| EPS 2 | 118.2 | 134.8 | 122 | 167.9 | 128.5 | 162.7 | 186.9 | 212.3 |
| Distribution rate | 33.8% | 35.6% | 45.1% | 38.7% | 58.4% | 52.2% | 48.2% | 44.7% |
| Net sales 1 | 4,425 | 5,197 | 7,488 | 8,392 | 9,970 | 11,603 | 13,175 | 14,716 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 745 | 933 | 1,195 | 1,303 | 1,284 | 1,549 | 1,779 | 2,020 |
| Net income 1 | 530 | 617 | 725 | 1,039 | 800 | 1,017 | 1,168 | 1,327 |
| Net Debt | -1,612 | -2,025 | -4,078 | -3,989 | -4,395 | - | - | - |
| Reference price 2 | 2,090.00 | 1,855.00 | 1,680.00 | 1,510.00 | 1,508.00 | 1,515.00 | 1,515.00 | 1,515.00 |
| Nbr of stocks (in thousands) | 4,560 | 4,586 | 6,608 | 6,132 | 6,250 | 6,251 | - | - |
| Announcement Date | 5/12/22 | 5/12/23 | 5/10/24 | 5/12/25 | 5/13/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.31x | - | - | 5.61% | 61.06M | |
| 21.09x | 6.59x | 13.9x | 4.1% | 42.11B | |
| 21.84x | 0.74x | 8.42x | 1.65% | 3.18B | |
| 18.5x | 1.49x | 9.92x | 5.39% | 1.69B | |
| 33.69x | 2.92x | 19.37x | 1.14% | 1.41B | |
| 13.76x | 0.91x | 7.94x | 4.24% | 1.1B | |
| 17.1x | 4.1x | 9.78x | 4.46% | 1.05B | |
| 17.83x | 0.66x | 8.58x | 5.11% | 844M | |
| 27.74x | - | - | 0.95% | 820M | |
| Average | 20.10x | 2.49x | 11.13x | 3.63% | 5.81B | |
| Weighted average by Cap. | 21.20x | 5.69x | 13.28x | 3.89% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 7374 Stock
- Valuation Interworks Confidence Inc.
Select your edition
All financial news and data tailored to specific country editions
