|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,858.00 JPY | +3.38% |
|
+13.29% | +4.07% |
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 | 269,528 | - | - |
| Change | - | -36.9% | -6.38% | 4.58% | -10.19% | 16.71% | - | - |
| Enterprise Value (EV) 1 | 388,500 | 252,809 | 224,390 | 234,339 | 210,821 | 247,431 | 241,690 | 239,487 |
| Change | - | -34.93% | -11.24% | 4.43% | -10.04% | 17.37% | -2.32% | -0.91% |
| P/E | -261x | -27.7x | -38.8x | -40.5x | 145x | 484x | 83x | 35.7x |
| PBR | 10.3x | 8.06x | 8.84x | 7.27x | 5.65x | 6.56x | 6.05x | 4.9x |
| PEG | - | -0x | 1.2x | 71.78x | -1x | -7.4x | 0x | 0x |
| Capitalization / Revenue | 26.6x | 12.2x | 8.09x | 6.37x | 4.59x | 4.48x | 3.79x | 3.24x |
| EV / Revenue | 24.9x | 11.8x | 7.39x | 5.81x | 4.19x | 4.11x | 3.4x | 2.88x |
| EV / EBITDA | 903x | -41.9x | -99.3x | 136x | 42.5x | 23.4x | 14.7x | 10.1x |
| EV / EBIT | -366x | -29.9x | -35.5x | -49.5x | -79.5x | 448x | 43.6x | 20.8x |
| EV / FCF | -83.3x | -38.3x | -76.8x | -21.1x | -27.7x | -78.7x | 9.45x | 72.8x |
| FCF Yield | -1.2% | -2.61% | -1.3% | -4.75% | -3.61% | -1.27% | 10.6% | 1.37% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -29.97 | -176.4 | -117 | -116.3 | 28.78 | 10.03 | 58.52 | 136.1 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 15,633 | 21,477 | 30,380 | 40,364 | 50,350 | 60,212 | 71,122 | 83,256 |
| EBITDA 1 | 430 | -6,029 | -2,260 | 1,727 | 4,963 | 10,566 | 16,448 | 23,710 |
| EBIT 1 | -1,062 | -8,469 | -6,329 | -4,735 | -2,653 | 552.9 | 5,549 | 11,541 |
| Net income 1 | -1,482 | -9,449 | -6,315 | -6,331 | 1,587 | 512.3 | 3,235 | 7,521 |
| Net Debt 1 | -27,666 | -9,811 | -21,482 | -22,807 | -20,124 | -22,097 | -27,838 | -30,041 |
| Reference price 2 | 7,820.00 | 4,885.00 | 4,542.00 | 4,709.00 | 4,174.00 | 4,858.00 | 4,858.00 | 4,858.00 |
| Nbr of stocks (in thousands) | 53,218 | 53,760 | 54,133 | 54,607 | 55,329 | 55,481 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 563.21x | 3.97x | 22.46x | -.--% | 1.61B | |
| 22.3x | 8.57x | 14.25x | 0.95% | 2,873B | |
| 98.25x | 39.69x | 66.35x | -.--% | 318B | |
| 123.57x | 39.45x | 124.78x | 0.14% | 127B | |
| 83.51x | 16.78x | 36.47x | -.--% | 104B | |
| 485.88x | 19.85x | 79.94x | -.--% | 90.9B | |
| 163.44x | 9.52x | 23.53x | -.--% | 84.69B | |
| 34.7x | 1.83x | 14.33x | -.--% | 64.31B | |
| 140.92x | 5.5x | 27.6x | -.--% | 47.98B | |
| -37.75x | 5.07x | 24.28x | -.--% | 40.83B | |
| Average | 167.80x | 15.02x | 43.40x | 0.11% | 375.12B | |
| Weighted average by Cap. | 49.57x | 12.58x | 25.10x | 0.73% |
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
- Valuation Money Forward, Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
