Valuation istyle Inc.

Stocks

Market Closed - Japan Exchange 01:30:00 2026-11-13 EST			5-day change	1st Jan Change
400.00 ^JPY	+0.76%		-11.31%	-14.89%

10-06	Tranche Update on istyle Inc.'s Equity Buyback Plan announced on August 13, 2026.	CI
10-04	Istyle Inc.'s Equity Buyback announced on August 13, 2026, has closed with 5,371,000 shares, representing 5.37% for ¥2,799.99 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	16,363	41,549	38,361	47,135	37,511	38,989	-	-
Change	-	153.92%	-7.67%	22.87%	-20.42%	3.94%	-	-
Enterprise Value (EV)	20,335	43,256	41,320	48,650	33,945	38,989	38,989	38,989
Change	-	112.72%	-4.48%	17.74%	-30.23%	14.86%	0%	0%
P/E	-28.6x	150x	31.1x	18.3x	12.2x	27.3x	9.21x	7.6x
PBR	1.94x	4.2x	3.49x	2.97x	1.66x	-	-	-
PEG	-	-1x	0x	0.2x	2.04x	-0.5x	0x	0.4x
Capitalization / Revenue	0.48x	0.97x	0.68x	0.69x	0.46x	0.43x	0.39x	0.36x
EV / Revenue	0x	0x	0x	0x	0x	0.43x	0.39x	0.36x
EV / EBITDA	0x	-	-	-	-	4.36x	3.65x	3.06x
EV / EBIT	-0x	0x	0x	0x	0x	7.72x	6.27x	5.18x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	1	1	2	2	2
Rate of return	-	-	-	0.19%	0.27%	0.5%	0.5%	0.5%
EPS ²	-8	3.69	15.65	28.97	30.7	14.63	43.43	52.6
Distribution rate	-	-	-	3.45%	3.26%	13.7%	4.6%	3.8%
Net sales ¹	34,401	42,890	56,085	68,768	81,807	90,353	99,895	109,145
EBITDA ¹	1,556	-	-	-	-	8,945	10,683	12,762
EBIT ¹	-453	817	1,940	3,164	4,085	5,050	6,214	7,528
Net income ¹	-571	275	1,214	2,327	3,011	1,436	4,267	5,169
Net Debt	3,972	1,707	2,959	1,515	-3,566	-	-	-
Reference price ²	229.00	552.00	487.00	530.00	375.00	400.00	400.00	400.00
Nbr of stocks (in thousands)	71,453	75,270	78,770	88,934	100,029	97,472	-	-
Announcement Date	8/15/22	8/14/23	8/14/24	8/12/25	8/13/26	-	-	-

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.($)
ISTYLE INC.	27.13x	-	-	0.5%	242M
AMAZON.COM, INC.	20.89x	3.54x	13.39x	-.--%	2,892B
WESFARMERS LIMITED	30.13x	2.12x	15.51x	2.88%	62.64B
JD.COM, INC.	10.51x	0.09x	3.95x	3.73%	36.95B
COUPANG, INC.	-19.53x	0.61x	40.11x	-.--%	27.4B
SHEIN GLOBAL HOLDINGS LIMITED	8.99x	0.28x	7.65x	-	22.52B
TRENT LIMITED	79.21x	6.93x	36.42x	0.19%	18.12B
FALABELLA S.A.	16.69x	1.42x	9.71x	3.01%	16.82B
ALLEGRO.EU S.A.	33.57x	4.91x	16.4x	-.--%	16.08B
RYOHIN KEIKAKU CO., LTD.	36.77x	2.66x	18.37x	0.7%	15.84B
Average	24.43x	2.51x	17.95x	1.22%	311B
Weighted average by Cap.	20.98x	3.43x	13.67x	0.12%