Valuation Marvelous Inc.

Stocks

Delayed Japan Exchange 20:37:40 2026-10-05 EDT			5-day change	1st Jan Change
521.00 ^JPY	+0.39%		-2.62%	+2.36%

08-03	Marvelous Inc.'s Equity Buyback announced on July 31, 2026, has closed with 4,630,700 shares, representing 7.64% for ¥2,167.17 million.	CI
08-03	Tranche Update on Marvelous Inc.'s Equity Buyback Plan announced on July 31, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	43,600	39,909	42,098	28,469	27,258	31,437	-	-
Change	-	-8.46%	5.49%	-32.37%	-4.26%	15.33%	-	-
Enterprise Value (EV)	27,329	25,781	28,422	20,589	9,733	31,437	31,437	31,437
Change	-	-5.66%	10.24%	-27.56%	-52.73%	223%	0%	0%
P/E	11.4x	20.7x	-81.3x	34.8x	13.7x	15.7x	13.1x	11.6x
PBR	1.51x	1.37x	1.54x	1.09x	0.98x	-	-	-
PEG	-	-0.4x	1x	-0x	0x	73.86x	0.7x	0.9x
Capitalization / Revenue	1.69x	1.57x	1.43x	1.02x	0.72x	0.99x	0.9x	0.85x
EV / Revenue	0x	0x	0x	0x	0x	0.99x	0.9x	0.85x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	10.5x	8.73x	7.86x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	33	33	33	10	12	15	15	15
Rate of return	4.57%	5%	4.75%	2.13%	2.67%	2.89%	2.89%	2.89%
EPS ²	63.23	31.85	-8.55	13.52	32.93	33	39.6	44.6
Distribution rate	52.2%	104%	-386%	74%	36.4%	45.5%	37.9%	33.6%
Net sales ¹	25,728	25,341	29,493	27,963	37,982	31,600	34,900	37,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	4,600	2,488	2,415	1,817	2,248	3,000	3,600	4,000
Net income ¹	3,817	1,925	-517	818	1,994	2,000	2,400	2,700
Net Debt	-16,271	-14,128	-13,676	-7,880	-17,525	-	-	-
Reference price ²	722.00	660.00	695.00	470.00	450.00	519.00	519.00	519.00
Nbr of stocks (in thousands)	60,388	60,469	60,573	60,573	60,573	60,573	-	-
Announcement Date	5/12/22	5/11/23	5/10/24	5/9/25	5/15/26	-	-	-

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.($)
MARVELOUS INC.	15.91x	-	-	2.86%	202M
ALPHABET INC.	16.65x	8.13x	17.36x	0.25%	4,184B
META PLATFORMS, INC.	23.36x	7.38x	12.98x	0.29%	1,855B
MASTERCARD, INC.	28.25x	13.25x	20.94x	0.64%	484B
TENCENT HOLDINGS LIMITED	14.53x	3.88x	8.97x	1.4%	483B
NETFLIX, INC.	18.71x	5.55x	16.66x	-.--%	279B
ALIBABA GROUP HOLDING LIMITED	20.59x	1.49x	10.26x	1.03%	263B
SHOPIFY INC.	94.21x	12.39x	66.51x	-.--%	195B
UBER TECHNOLOGIES, INC.	21.41x	2.45x	12.44x	-.--%	139B
SK SQUARE CO., LTD.	3.08x	86.09x	2.34x	0.13%	114B
Average	25.67x	15.62x	18.72x	0.66%	799.51B
Weighted average by Cap.	20.76x	8.81x	16.70x	0.36%