Valuation Kitalive Inc.

Stocks

Market Closed - Sapporo S.E. 22:42:39 2026-11-03 EST			5-day change	1st Jan Change
1,020.00 ^JPY	-0.39%		-0.97%	-29.66%

25-10-10	TerraSky Co.,Ltd. acquired an additional 0.54% stake in Kitalive Inc. for ¥7 million.	CI
22-09-28	Kitalive Inc. has completed an IPO in the amount of Â¥441.33 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025
Market Cap ¹	1,378	1,479	1,299	1,817
Change	-	7.27%	-12.12%	39.83%
Enterprise Value (EV) ¹	906.3	804.5	526.4	941.8
Change	-	-11.23%	-34.58%	78.94%
P/E	11.8x	11.3x	13.9x	16.4x
PBR	2.43x	2.08x	1.59x	1.93x
PEG	0.3x	0.9x	-0.5x	0.9x
Capitalization / Revenue	1.95x	1.81x	1.56x	1.97x
EV / Revenue	1.28x	0.99x	0.63x	1.02x
EV / EBITDA	-	-	-	-
EV / EBIT	4.93x	4.08x	3.79x	5.89x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	93.33	104.7	74.84	88.53
Distribution rate	-	-	-	-
Net sales ¹	706	816	835	924
EBITDA	194	207	151	170
EBIT ¹	184	197	139	160
Net income ¹	127	147	104	124
Net Debt ¹	-472	-674	-773	-875
Reference price ²	1,100.00	1,180.00	1,037.00	1,450.00
Nbr of stocks (in thousands)	1,253	1,253	1,253	1,253
Announcement Date	3/30/23	3/28/24	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KITALIVE INC.	-	-	-	-	8.1M
IBM	25.01x	4.03x	14.05x	2.7%	236B
SALESFORCE, INC.	21.27x	4.51x	11.06x	0.78%	183B
ACCENTURE PLC	17.38x	1.97x	10.16x	2.72%	150B
SNOWFLAKE INC.	-117.22x	16.08x	88.45x	-.--%	104B
CLOUDFLARE, INC.	-471.94x	33.47x	137.51x	-.--%	97.43B
TATA CONSULTANCY SERVICES LTD.	16.29x	2.94x	11.33x	4.94%	95.45B
RELX PLC	22.72x	5.93x	14.56x	2.46%	68.9B
INFOSYS LIMITED	15.07x	2.19x	9.29x	5.11%	49.09B
HCL TECHNOLOGIES LIMITED	19.6x	2.52x	12.08x	4.41%	41.12B
Average	-50.20x	8.18x	34.28x	2.57%	102.56B
Weighted average by Cap.	-40.07x	7.71x	31.69x	2.21%