Valuation PIXTA Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-24 EDT			5-day change	1st Jan Change
835.00 ^JPY	-0.24%		+0.36%	-13.02%

25-10-16	PIXTA Inc. agreed to acquire 67% stake in YASUMI WORKS Co., Ltd. from Ayumi Nakahama for approximately ¥130 million.	CI
25-01-09	Tranche Update on PIXTA Inc.'s Equity Buyback Plan announced on February 14, 2024.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,602	2,625	1,517	1,646	2,211	1,665
Change	-	0.87%	-42.22%	8.5%	34.37%	-24.72%
Enterprise Value (EV) ¹	1,689	1,332	227.6	218.5	404.2	156.7
Change	-	-21.15%	-82.91%	-4%	84.96%	-61.24%
P/E	-23.2x	14.3x	12.7x	6.5x	6x	18.1x
PBR	3.83x	2.96x	1.67x	1.62x	1.89x	1.4x
PEG	-	-0x	-0.4x	0x	0.1x	-0.2x
Capitalization / Revenue	0.99x	0.93x	0.54x	0.63x	0.77x	0.63x
EV / Revenue	0.64x	0.47x	0.08x	0.08x	0.14x	0.06x
EV / EBITDA	10.6x	5.79x	1x	0.58x	0.67x	0.88x
EV / EBIT	43.3x	10.7x	1.28x	0.65x	0.7x	1.04x
EV / FCF	23.5x	4.54x	3.66x	1.06x	0.75x	-0.95x
FCF Yield	4.25%	22%	27.3%	94.4%	133%	-105%
Dividend per Share ²	-	-	-	-	45	45
Rate of return	-	-	-	-	3.57%	4.69%
EPS ²	-49.72	80.71	54.7	125	210.3	53.06
Distribution rate	-	-	-	-	21.4%	84.8%
Net sales ¹	2,625	2,813	2,787	2,621	2,882	2,663
EBITDA ¹	160	230	227	376	600	179
EBIT ¹	39	125	178	335	574	151
Net income ¹	-112	184	121	261	393	92
Net Debt ¹	-913	-1,293	-1,289	-1,427	-1,807	-1,508
Reference price ²	1,155.00	1,153.00	692.00	813.00	1,262.00	960.00
Nbr of stocks (in thousands)	2,253	2,276	2,192	2,024	1,752	1,734
Announcement Date	3/25/21	3/25/22	3/24/23	3/28/24	3/27/25	3/27/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PIXTA INC.	-	-	-	-	8.86M
ALIBABA GROUP HOLDING LIMITED	20.03x	1.4x	9.81x	0.95%	260B
SHOPIFY INC.	129.22x	9.36x	50.73x	-.--%	146B
PDD HOLDINGS INC.	8.88x	0.71x	3.15x	-.--%	119B
MERCADOLIBRE, INC.	45.05x	2.02x	19.75x	-.--%	91.19B
MEITUAN	-40.96x	0.92x	61x	-.--%	68.73B
EBAY INC.	24.02x	4.3x	14.03x	1.13%	48.54B
COPART, INC.	17.2x	4.47x	10.83x	-	25.18B
VIPSHOP HOLDINGS LIMITED	5.35x	0.21x	2.18x	4.15%	6.92B
GLOBAL-E ONLINE LTD.	30.48x	3.97x	17.77x	-.--%	5.79B
Average	26.58x	3.04x	21.03x	0.78%	77.08B
Weighted average by Cap.	36.58x	3.12x	22.55x	0.45%