|
Delayed
Japan Exchange
20:00:00 2026-09-16 EDT
|
5-day change | 1st Jan Change | ||
| 805.00 JPY | 0.00% |
|
-0.37% | +13.70% |
| 25-06-26 | KeyHolder, Inc. entered into agreement to acquire Aoi Corporation from Asai Teruyoshi. | CI |
| 25-04-20 | KeyHolder, Inc. agreed to acquire Red List Co., Ltd from Mototaka Hirai. | CI |
Company Valuation: KeyHolder, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 14,870 | 12,726 | 13,619 | 15,010 | 13,343 | 13,324 |
| Change | - | -14.41% | 7.02% | 10.21% | -11.1% | -0.15% |
| Enterprise Value (EV) 1 | 17,118 | 13,990 | 12,597 | 13,103 | 32,700 | 30,581 |
| Change | - | -18.27% | -9.96% | 4.01% | 149.57% | -6.48% |
| P/E | 11.2x | 25.4x | 7.25x | 7.18x | 5.33x | 15.5x |
| PBR | 1.06x | 0.76x | 0.74x | 0.75x | 0.61x | 0.59x |
| PEG | - | -0.4x | 0x | 0.5x | 0.3x | -0.2x |
| Capitalization / Revenue | 1.39x | 0.76x | 0.62x | 0.55x | 0.43x | 0.37x |
| EV / Revenue | 1.6x | 0.83x | 0.57x | 0.48x | 1.05x | 0.86x |
| EV / EBITDA | -41.1x | 15.8x | 7.63x | 7.72x | 19.1x | 9.27x |
| EV / EBIT | -13.3x | -105x | 19x | 19.1x | 202x | 38.2x |
| EV / FCF | 1.4x | -3.52x | 16.7x | 12.1x | 13.7x | 12.2x |
| FCF Yield | 71.6% | -28.4% | 5.99% | 8.24% | 7.31% | 8.18% |
| Dividend per Share 2 | 10 | 10 | 10 | 20 | 10 | 10 |
| Rate of return | 1.13% | 1.49% | 1.38% | 2.46% | 1.41% | 1.41% |
| EPS 2 | 78.84 | 26.5 | 99.72 | 113.1 | 133 | 45.54 |
| Distribution rate | 12.7% | 37.7% | 10% | 17.7% | 7.52% | 22% |
| Net sales 1 | 10,700 | 16,786 | 22,062 | 27,514 | 31,090 | 35,630 |
| EBITDA 1 | -416 | 884 | 1,651 | 1,697 | 1,710 | 3,298 |
| EBIT 1 | -1,290 | -133 | 663 | 685 | 162 | 801 |
| Net income 1 | 1,288 | 461 | 1,877 | 2,114 | 2,500 | 857 |
| Net Debt 1 | 2,248 | 1,264 | -1,022 | -1,907 | 19,357 | 17,257 |
| Reference price 2 | 882.00 | 672.00 | 723.00 | 812.00 | 709.00 | 708.00 |
| Nbr of stocks (in thousands) | 16,859 | 18,938 | 18,837 | 18,485 | 18,820 | 18,819 |
| Announcement Date | 3/31/21 | 3/30/22 | 3/29/23 | 3/27/24 | 3/26/25 | 3/24/26 |
1JPY in Million2JPY
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 98.27M | |
| -58.28x | 3.87x | 16.46x | -.--% | 5.18B | |
| 6.65x | 0.21x | 2.29x | 2.16% | 3.8B | |
| 15.96x | 2.01x | 5.55x | 1.52% | 2B | |
| 26.7x | 3.08x | 11.22x | - | 1.34B | |
| 7.6x | 1.55x | 5.17x | 6.3% | 1.09B | |
| 22.54x | - | - | 1.31% | 960M | |
| 23.56x | 3.01x | 10.82x | 1.3% | 889M | |
| Average | 6.39x | 2.29x | 8.59x | 2.1% | 1.92B | |
| Weighted average by Cap. | -10.33x | 2.33x | 9.46x | 1.48% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 4712 Stock
- Valuation KeyHolder, Inc.
Select your edition
All financial news and data tailored to specific country editions
