Valuation Nihon Falcom Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-18 EDT			5-day change	1st Jan Change
2,795.00 ^JPY	+0.54%		+7.96%	+69.19%

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	-	-	-	-	183M
APPLOVIN CORPORATION	19.67x	12.56x	14.97x	-.--%	103B
ADOBE INC.	13.64x	3.7x	7.75x	-.--%	98.95B
WORKDAY INC.	33.84x	4.22x	12.61x	-.--%	46.72B
AUTODESK, INC.	25.58x	5.24x	12.66x	-.--%	45.34B
ROPER TECHNOLOGIES, INC.	14.84x	5.41x	13.84x	0.96%	36.86B
PTC INC.	15.26x	5.91x	12.07x	-.--%	14.74B
GRAB HOLDINGS LIMITED	20.22x	1.99x	11.44x	-.--%	11.4B
ORACLE FINANCIAL SERVICES SOFTWARE LIMITED	26.71x	-	-	3.64%	10.59B
DROPBOX, INC.	20.67x	4.25x	9.18x	-.--%	7.93B
Average	21.16x	5.41x	11.81x	0.51%	37.58B
Weighted average by Cap.	20.15x	6.68x	11.95x	0.2%