Valuation PBsystems,Inc. Fukuoka Stock Exchange

Stocks

Delayed Fukuoka Stock Exchange 20:39:26 2025-05-18 EDT			5-day change	1st Jan Change
519.00 ^JPY	-9.58%		-.--%	-

25-09-01	Tranche Update on PBsystems,Inc.'s Equity Buyback Plan announced on May 15, 2025.	CI
25-08-30	PBsystems,Inc.'s Equity Buyback announced on May 15, 2025 has closed with 261,400 shares, representing 4.31% for ¥149.97 million	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	11,565	3,868	5,212	4,417	3,824	3,581
Change	-	-66.55%	34.73%	-15.26%	-13.42%	-6.34%
Enterprise Value (EV) ¹	11,138	3,249	4,670	3,365	2,843	2,805
Change	-	-70.83%	43.71%	-27.95%	-15.51%	-1.32%
P/E	89.2x	25.6x	29.5x	21.8x	15.2x	40.3x
PBR	47.5x	5.34x	5.85x	3.5x	2.66x	2.86x
PEG	-	1.7x	2.4x	2.93x	0.6x	-0.6x
Capitalization / Revenue	5.07x	1.79x	2.08x	1.52x	1.23x	1.36x
EV / Revenue	4.88x	1.5x	1.87x	1.16x	0.91x	1.06x
EV / EBITDA	47.4x	13.7x	16.9x	10.9x	7.56x	19.9x
EV / EBIT	50.2x	14.1x	17.2x	11.2x	7.85x	22.4x
EV / FCF	323x	16.8x	-22.2x	9.29x	113x	15.7x
FCF Yield	0.31%	5.96%	-4.5%	10.8%	0.89%	6.35%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	22.42	25.79	28.91	31.06	39.48	13.91
Distribution rate	-	-	-	-	-	-
Net sales ¹	2,281	2,165	2,503	2,900	3,107	2,634
EBITDA ¹	235	237	276	309	376	141
EBIT ¹	222	231	271	301	362	125
Net income ¹	143	164	183	205	255	85
Net Debt ¹	-427	-619	-542	-1,052	-981	-776
Reference price ²	1,999.00	660.00	854.00	676.00	599.00	561.00
Nbr of stocks (in thousands)	5,786	5,861	6,103	6,533	6,383	6,383
Announcement Date	12/24/20	12/27/21	12/26/22	12/25/23	12/23/24	12/24/25

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.($)
IBM	22.96x	3.75x	13.08x	2.89%	220B
ACCENTURE PLC	14.1x	1.55x	8.16x	3.4%	116B
SNOWFLAKE INC.	-115.94x	18.44x	106.65x	-.--%	115B
TATA CONSULTANCY SERVICES LTD.	15.54x	2.85x	10.74x	5.29%	91.23B
RELX PLC	20.92x	5.47x	13.43x	2.72%	63.24B
INFOSYS LIMITED	14.86x	2.16x	9.18x	5.24%	48.26B
FUJITSU LIMITED	21.83x	1.79x	11.03x	1.39%	42.01B
NEC CORPORATION	21.31x	1.62x	10.27x	0.87%	40.75B
HCL TECHNOLOGIES LIMITED	18.11x	2.29x	10.97x	4.82%	37.32B
Average	3.74x	4.43x	21.50x	2.96%	86.02B
Weighted average by Cap.	-0.91x	5.24x	25.38x	2.86%