Valuation Nexyz. Group Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-11 EDT			5-day change	1st Jan Change
1,007.00 ^JPY	-0.69%		-4.37%	+22.95%

07-26	Certain Common Stock of Timee, Inc. are subject to a Lock-Up Agreement Ending on 27-JUL-2026.	CI
03-08	Brangista Inc. announced that it has received ¥372.5 million in funding from Nexyz. Group Corporation	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	13,901	12,070	8,483	10,837	11,136	14,465
Change	-	-13.17%	-29.72%	27.76%	2.75%	29.9%
Enterprise Value (EV) ¹	17,198	14,561	11,744	11,264	10,995	12,972
Change	-	-15.33%	-19.35%	-4.08%	-2.39%	17.99%
P/E	-6.5x	-10.5x	45.8x	14.5x	18.2x	15.7x
PBR	4.02x	6.67x	7.1x	6.46x	4.37x	3.34x
PEG	-	0.2x	-0x	0x	-1x	0.3x
Capitalization / Revenue	0.88x	0.64x	0.44x	0.49x	0.45x	0.51x
EV / Revenue	1.09x	0.78x	0.61x	0.51x	0.45x	0.46x
EV / EBITDA	-11.6x	-69.7x	22.9x	13.2x	8.22x	6.67x
EV / EBIT	-10.5x	-42x	30.6x	15.3x	9.05x	7.12x
EV / FCF	-5.39x	8.37x	12.5x	4.18x	11.4x	7.95x
FCF Yield	-18.6%	11.9%	7.97%	23.9%	8.8%	12.6%
Dividend per Share ²	45	40	20	20	20	20
Rate of return	4.19%	4.3%	3.07%	2.4%	2.34%	1.8%
EPS ²	-165.3	-88.99	14.22	57.49	46.97	70.88
Distribution rate	-27.2%	-44.9%	141%	34.8%	42.6%	28.2%
Net sales ¹	15,728	18,763	19,214	21,953	24,497	28,433
EBITDA ¹	-1,487	-209	512	855	1,338	1,946
EBIT ¹	-1,638	-347	384	734	1,215	1,822
Net income ¹	-2,136	-1,153	185	748	611	922
Net Debt ¹	3,297	2,491	3,261	427	-141	-1,493
Reference price ²	1,074.00	930.00	652.00	833.00	856.00	1,112.00
Nbr of stocks (in thousands)	12,943	12,978	13,010	13,010	13,009	13,008
Announcement Date	12/16/20	12/15/21	12/15/22	12/20/23	12/20/24	12/18/25

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.($)
NEXYZ. GROUP CORPORATION	-	-	-	-	85.29M
WESCO INTERNATIONAL, INC.	21.72x	0.85x	12.22x	0.56%	17.36B
REXEL	15.22x	0.71x	8.6x	3.32%	12.47B
TOTECH CORPORATION	11.63x	-	-	3.11%	1.1B
SENSHU ELECTRIC CO.,LTD.	13.54x	-	-	2.19%	864M
SOLOMON TECHNOLOGY CORPORATION	66.67x	-	-	-	694M
Average	25.76x	0.78x	10.41x	2.3%	5.43B
Weighted average by Cap.	19.63x	0.79x	10.71x	1.78%