Valuation ISB Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-14 EDT			5-day change	1st Jan Change
2,568.00 ^JPY	+4.26%		+7.94%	+48.18%

08-07	ISB Corporation Reports Earnings Results for the Half Year Ended June 30, 2026	CI
05-08	ISB Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	17,384	11,545	12,835	16,750	15,635	19,865
Change	-	-33.59%	11.17%	30.5%	-6.66%	27.06%
Enterprise Value (EV) ¹	12,325	5,591	5,326	7,995	6,780	10,907
Change	-	-54.64%	-4.74%	50.11%	-15.2%	60.88%
P/E	16.3x	10.4x	9.01x	11.4x	7.69x	13.8x
PBR	1.99x	1.21x	1.2x	1.42x	1.16x	1.37x
PEG	-	2.65x	0.3x	3.57x	0.2x	-0.5x
Capitalization / Revenue	0.71x	0.44x	0.44x	0.52x	0.46x	0.54x
EV / Revenue	0.5x	0.21x	0.18x	0.25x	0.2x	0.29x
EV / EBITDA	5.54x	2.3x	1.9x	2.47x	2.22x	3.94x
EV / EBIT	7.5x	2.99x	2.3x	2.91x	2.42x	4.71x
EV / FCF	7.43x	4.21x	2.72x	3.73x	5.73x	16x
FCF Yield	13.5%	23.8%	36.7%	26.8%	17.4%	6.26%
Dividend per Share ²	26.5	30	40	42	54	55
Rate of return	1.73%	2.95%	3.55%	2.86%	3.95%	3.17%
EPS ²	94.07	97.75	125	129	177.8	125.3
Distribution rate	28.2%	30.7%	32%	32.6%	30.4%	43.9%
Net sales ¹	24,434	26,176	28,952	32,388	33,954	37,020
EBITDA ¹	2,226	2,426	2,805	3,234	3,053	2,767
EBIT ¹	1,644	1,870	2,319	2,743	2,800	2,315
Net income ¹	994	1,110	1,423	1,472	2,032	1,435
Net Debt ¹	-5,059	-5,954	-7,509	-8,755	-8,855	-8,958
Reference price ²	1,533.00	1,016.00	1,127.00	1,467.00	1,367.00	1,733.00
Nbr of stocks (in thousands)	11,340	11,363	11,389	11,418	11,437	11,463
Announcement Date	3/26/21	3/25/22	3/30/23	3/27/24	3/28/25	3/26/26

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.($)
ISB CORPORATION	-	-	-	-	185M
MICROSOFT CORPORATION	25.14x	9.29x	15.12x	0.79%	3,679B
PALANTIR TECHNOLOGIES INC.	114.9x	49.61x	80.52x	-.--%	418B
DATADOG, INC.	455.57x	19.51x	76.79x	-.--%	91.73B
CADENCE DESIGN SYSTEMS, INC.	67.65x	14.27x	30.09x	-.--%	89.45B
SYNOPSYS, INC.	156.19x	9.11x	23.26x	-.--%	80.71B
SEA LIMITED	40.53x	2.1x	16.74x	-.--%	74.69B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	128.83x	5.3x	25.56x	-.--%	46.17B
ATLASSIAN CORPORATION	-298.4x	6.21x	20.58x	-.--%	41.17B
TWILIO INC.	27.79x	5.71x	27.4x	-.--%	36.58B
Average	79.80x	13.46x	35.12x	0.09%	455.75B
Weighted average by Cap.	43.60x	13.07x	23.08x	0.64%