Valuation Keyware Solutions Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-02 EDT			5-day change	1st Jan Change
1,025.00 ^JPY	+0.49%		+2.09%	-17.54%

05-21	Keyware Solutions Inc. Announces Year End Dividend for the Fiscal Year Ended 2026, Payable on June 11, 2026	CI
05-21	Keyware Solutions Inc. Provides Dividend Guidance for the Second Quarter and Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	3,787	5,013	4,971	4,325	6,481	5,877
Change	-	32.38%	-0.85%	-12.98%	49.83%	-9.32%
Enterprise Value (EV) ¹	2,888	5,511	4,436	3,287	4,517	4,014
Change	-	90.82%	-19.52%	-25.88%	37.4%	-11.13%
P/E	11x	7.61x	8.72x	8.97x	8.89x	5.72x
PBR	0.6x	0.83x	0.67x	0.55x	0.75x	0.8x
PEG	-	0x	-0.3x	-0.6x	0.2x	0.1x
Capitalization / Revenue	0.21x	0.27x	0.27x	0.23x	0.32x	0.28x
EV / Revenue	0.16x	0.3x	0.24x	0.17x	0.22x	0.19x
EV / EBITDA	4.76x	7.76x	7.03x	4.01x	4.19x	3.45x
EV / EBIT	6.65x	8.68x	8.05x	4.45x	5.17x	4.36x
EV / FCF	5.16x	-12.2x	14x	7.31x	3.91x	-7.29x
FCF Yield	19.4%	-8.18%	7.16%	13.7%	25.6%	-13.7%
Dividend per Share ²	12	12	12	12	20	32
Rate of return	2.6%	1.63%	1.94%	2.23%	2.48%	4.39%
EPS ²	41.75	96.49	70.98	59.97	90.59	127.5
Distribution rate	28.7%	12.4%	16.9%	20%	22.1%	25.1%
Net sales ¹	18,428	18,627	18,427	19,173	20,511	21,101
EBITDA ¹	607	710	631	819	1,079	1,164
EBIT ¹	434	635	551	739	873	921
Net income ¹	347	685	556	482	729	1,031
Net Debt ¹	-899	498	-535	-1,038	-1,964	-1,863
Reference price ²	461.00	734.00	619.00	538.00	805.00	729.00
Nbr of stocks (in thousands)	8,215	6,830	8,030	8,040	8,051	8,062
Announcement Date	6/23/20	6/23/21	6/23/22	6/21/23	6/25/24	6/24/25

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.($)
KEYWARE SOLUTIONS INC.	-	-	-	-	52.51M
ORACLE CORPORATION	22.31x	6.09x	10.79x	1.42%	410B
SAP SE	19.44x	4.05x	12.66x	1.91%	187B
SERVICENOW, INC.	53.18x	6.3x	17.32x	-.--%	109B
CONSTELLATION SOFTWARE INC.	31.68x	3.01x	10.84x	0.21%	39.84B
STRATEGY INC	4.31x	77.99x	660.55x	-.--%	32.84B
FAIR ISAAC CORPORATION	31.81x	12.4x	20.21x	-.--%	27.98B
TOAST, INC.	32.3x	1.96x	17.88x	-.--%	16.64B
TRIMBLE, INC.	23.41x	3.35x	11.28x	-	12.26B
GUIDEWIRE SOFTWARE, INC.	72.32x	6.89x	29.53x	-.--%	10.63B
Average	32.30x	13.56x	87.90x	0.44%	84.72B
Weighted average by Cap.	26.55x	8.40x	37.93x	1.14%