Company Valuation: MicroAd, Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2022 2023 2024 2025
Market Cap 1 6,860 21,125 6,692 12,700
Change - 207.93% -68.32% 89.78%
Enterprise Value (EV) 1 4,483 19,334 6,678 12,912
Change - 331.25% -65.46% 93.35%
P/E 13.2x 38.7x 24.2x 65.5x
PBR 2.95x 6.8x 2.05x 3.6x
PEG -0x 15.4x -0.5x -2.2x
Capitalization / Revenue 0.56x 1.64x 0.49x 0.81x
EV / Revenue 0.37x 1.5x 0.49x 0.82x
EV / EBITDA - - - -
EV / EBIT 7.15x 23.2x 21.8x 21.1x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 19.36 19.85 10.03 7.1
Distribution rate - - - -
Net sales 1 12,227 12,868 13,712 15,670
EBITDA 739 995 571 970
EBIT 1 627 833 307 613
Net income 1 496 565 282 195
Net Debt 1 -2,377 -1,791 -14 212
Reference price 2 256.33 769.00 243.00 465.00
Nbr of stocks (in thousands) 26,763 27,471 27,540 27,313
Announcement Date 12/20/22 12/20/23 12/20/24 12/19/25
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 106M
25.38x-0.14x-1.25x6.79% 82.03M
Average 25.38x -0.14x -1.25x 6.79% 94.16M
Weighted average by Cap. 25.38x -0.14x -1.25x 6.79%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 9553 Stock
  4. Valuation MicroAd, Inc.