Valuation Interworks Confidence Inc.

Stocks

End-of-day quote Japan Exchange 2026-08-14			5-day change	1st Jan Change
1,515.00 ^JPY	+0.46%		-0.59%	-5.55%

05-13	Interworks Confidence Inc. Reports Earnings Results for the Full Year Ended March 31, 2026	CI
05-12	Interworks Confidence Inc. Provides Consolidated Earnings Guidance for the First Two Quarters and the Full Fiscal Year Ending March 31, 2027	CI

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	9,471	-	-
Change	-	-10.74%	30.5%	-16.59%	1.79%	0.49%	-	-
Enterprise Value (EV)	7,918	6,482	7,023	5,270	5,030	9,471	9,471	9,471
Change	-	-18.14%	8.35%	-24.96%	-4.56%	88.29%	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	0.82x	0.72x	0.64x
EV / Revenue	0x	0x	0x	0x	0x	0.82x	0.72x	0.64x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.11x	5.32x	4.69x
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

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.($)
INTERWORKS CONFIDENCE INC.	9.31x	-	-	5.61%	59.52M
MNTN, INC.	16.34x	1.78x	6.31x	-.--%	937M
BRAVE BISON GROUP PLC	18.4x	1.99x	9.52x	0.49%	136M
GRANDSTAND LIMITED	22.8x	1.07x	3.93x	-.--%	80.36M
Average	16.71x	1.61x	6.59x	1.53%	303.18M
Weighted average by Cap.	16.65x	1.75x	6.52x	0.33%