|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 26.76 USD | -10.80% |
|
-.--% | - |
| 07-13 | Japan Earnings Wrap: Sansan and Sakata Seed Surge, Money Forward Drops | MT |
| 07-13 | Money Forward Turns to Profit in Fiscal H1 | MT |
Company Valuation: Money Forward, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: November | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 416,166 | 262,620 | 245,873 | 257,145 | 230,945 | 302,562 | - | - |
| Change | - | -36.9% | -6.38% | 4.58% | -10.19% | 31.01% | - | - |
| Enterprise Value (EV) 1 | 388,500 | 252,809 | 224,390 | 234,339 | 210,821 | 286,483 | 275,535 | 273,445 |
| Change | - | -34.93% | -11.24% | 4.43% | -10.04% | 35.89% | -3.82% | -0.76% |
| P/E | -261x | -27.7x | -38.8x | -40.5x | 145x | 1,111x | 96.8x | 39.3x |
| PBR | 10.3x | 8.06x | 8.84x | 7.27x | 5.65x | 7.37x | 6.81x | 5.52x |
| PEG | - | -0x | 1.2x | 71.78x | -1x | -13.4x | 0x | 0x |
| Capitalization / Revenue | 26.6x | 12.2x | 8.09x | 6.37x | 4.59x | 4.96x | 4.22x | 3.6x |
| EV / Revenue | 24.9x | 11.8x | 7.39x | 5.81x | 4.19x | 4.7x | 3.84x | 3.25x |
| EV / EBITDA | 903x | -41.9x | -99.3x | 136x | 42.5x | 27.1x | 16.8x | 11.7x |
| EV / EBIT | -366x | -29.9x | -35.5x | -49.5x | -79.5x | 444x | 50.3x | 23.3x |
| EV / FCF | -83.3x | -38.3x | -76.8x | -21.1x | -27.7x | -91.2x | 10.8x | 83.1x |
| FCF Yield | -1.2% | -2.61% | -1.3% | -4.75% | -3.61% | -1.1% | 9.28% | 1.2% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -29.97 | -176.4 | -117 | -116.3 | 28.78 | 4.91 | 56.38 | 138.7 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 15,633 | 21,477 | 30,380 | 40,364 | 50,350 | 60,971 | 71,737 | 84,052 |
| EBITDA 1 | 430 | -6,029 | -2,260 | 1,727 | 4,963 | 10,581 | 16,415 | 23,443 |
| EBIT 1 | -1,062 | -8,469 | -6,329 | -4,735 | -2,653 | 645.6 | 5,481 | 11,737 |
| Net income 1 | -1,482 | -9,449 | -6,315 | -6,331 | 1,587 | 270.1 | 3,116 | 7,667 |
| Net Debt 1 | -27,666 | -9,811 | -21,482 | -22,807 | -20,124 | -16,078 | -27,027 | -29,117 |
| Reference price 2 | 7,820.00 | 4,885.00 | 4,542.00 | 4,709.00 | 4,174.00 | 5,455.00 | 5,455.00 | 5,455.00 |
| Nbr of stocks (in thousands) | 53,218 | 53,760 | 54,133 | 54,607 | 55,329 | 55,465 | - | - |
| Announcement Date | 1/14/22 | 1/16/23 | 1/12/24 | 1/14/25 | 1/14/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.66x | 8.73x | 14.25x | 0.86% | 3,451B | |
| 91.04x | 36.73x | 61.23x | -.--% | 295B | |
| 484.04x | 20.87x | 83.79x | -.--% | 95.39B | |
| 70.97x | 14.93x | 31.47x | -.--% | 93.64B | |
| 144.06x | 8.46x | 21.6x | -.--% | 74.44B | |
| 35.52x | 1.87x | 14.62x | -.--% | 65.38B | |
| 118.38x | 5.19x | 25.41x | -.--% | 45.4B | |
| 20.14x | 3.78x | 10.43x | 1.4% | 30.53B | |
| 93.27x | 4.83x | 23.25x | -.--% | 29.95B | |
| Average | 120.12x | 11.71x | 31.78x | 0.25% | 464.5B | |
| Weighted average by Cap. | 43.81x | 10.90x | 19.83x | 0.72% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 3994 Stock
- MNYFF Stock
- Valuation Money Forward, Inc.
Select your edition
All financial news and data tailored to specific country editions
