Valuation Nihon Falcom Corporation

Stocks

Market Closed - Japan Exchange 01:30:00 2026-11-06 EST			5-day change	1st Jan Change
2,254.00 ^JPY	-3.55%		-4.69%	+36.44%

12-03	Tranche Update on Nihon Falcom Corporation's Equity Buyback Plan announced on December 3, 2025.	CI
12-03	Nihon Falcom Corporation's Equity Buyback announced on December 3, 2025, has closed with 412,500 shares, representing 4.01% for ¥608.03 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	14,382	14,659	12,891	13,703	11,421	15,667
Change	-	1.93%	-12.06%	6.3%	-16.65%	37.17%
Enterprise Value (EV) ¹	7,240	7,485	4,683	4,802	1,878	5,317
Change	-	3.39%	-37.44%	2.54%	-60.89%	183.09%
P/E	16.4x	14.7x	12.6x	15x	13.4x	17.3x
PBR	2.11x	1.9x	1.46x	1.44x	1.12x	1.44x
PEG	-	1x	4.67x	-1.3x	-2.07x	2.89x
Capitalization / Revenue	5.76x	5.92x	5.09x	5.54x	4.52x	6x
EV / Revenue	2.9x	3.02x	1.85x	1.94x	0.74x	2.04x
EV / EBITDA	5.35x	5.29x	3.18x	3.58x	1.5x	3.95x
EV / EBIT	5.36x	5.31x	3.21x	3.61x	1.51x	3.97x
EV / FCF	4.09x	-55.3x	6.38x	5.82x	2.47x	5.52x
FCF Yield	24.4%	-1.81%	15.7%	17.2%	40.4%	18.1%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	85.12	97.28	99.91	88.62	82.88	87.84
Distribution rate	-	-	-	-	-	-
Net sales ¹	2,496	2,477	2,533	2,473	2,524	2,612
EBITDA ¹	1,353	1,416	1,472	1,342	1,250	1,347
EBIT ¹	1,350	1,409	1,460	1,329	1,240	1,340
Net income ¹	875	1,000	1,027	911	852	903
Net Debt ¹	-7,142	-7,174	-8,208	-8,901	-9,543	-10,350
Reference price ²	1,399.00	1,426.00	1,254.00	1,333.00	1,111.00	1,524.00
Nbr of stocks (in thousands)	10,280	10,280	10,280	10,280	10,280	10,280
Announcement Date	12/18/20	12/17/21	12/16/22	12/18/23	12/20/24	12/19/25

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.($)
NIHON FALCOM CORPORATION	-	-	-	-	152M
MICROSOFT CORPORATION	26.89x	10.02x	16.23x	0.74%	3,980B
PALANTIR TECHNOLOGIES INC.	92.49x	42.23x	68.06x	-.--%	373B
ORACLE CORPORATION	17.26x	5.25x	9.11x	1.78%	359B
PALO ALTO NETWORKS, INC.	199.65x	17.7x	51.82x	-.--%	257B
SAP SE	29.85x	6.1x	18.97x	1.25%	279B
CROWDSTRIKE HOLDINGS, INC.	1866.62x	36.23x	118.53x	-.--%	223B
SERVICENOW, INC.	71.62x	6.54x	17.14x	-.--%	106B
ADOBE INC.	13.51x	3.59x	7.51x	-.--%	95.91B
FORTINET, INC.	37.93x	10.41x	26.87x	-.--%	90.01B
Average	261.76x	15.34x	37.14x	0.42%	576.4B
Weighted average by Cap.	110.30x	12.81x	24.86x	0.68%