|
Market Closed -
Japan Exchange
02:30:00 2026-08-24 EDT
|
5-day change | 1st Jan Change | ||
| 1,902.00 JPY | +4.62% |
|
+9.75% | +34.51% |
| 04-30 | Brave,Ltd. completed the acquisition of WISH.Inc from Poppins Corporation. | CI |
| 03-16 | Brave,Ltd. agreed to acquire WISH.Inc from Poppins Corporation. | CI |
Company Valuation: Poppins Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 23,768 | 28,539 | 14,866 | 11,320 | 11,750 | 13,799 |
| Change | - | 20.07% | -47.91% | -23.85% | 3.8% | 17.44% |
| Enterprise Value (EV) 1 | 19,906 | 24,448 | 12,076 | 8,975 | 7,357 | 8,628 |
| Change | - | 22.82% | -50.61% | -25.68% | -18.03% | 17.28% |
| P/E | 19.8x | 30.3x | 18.4x | 17x | 15.4x | 12.2x |
| PBR | 3.52x | 3.86x | 1.9x | 1.4x | 1.38x | 1.49x |
| PEG | - | -1.4x | -1.3x | -1x | 1.1x | 0.3x |
| Capitalization / Revenue | 1.03x | 1.15x | 0.57x | 0.39x | 0.37x | 0.4x |
| EV / Revenue | 0.86x | 0.99x | 0.46x | 0.31x | 0.23x | 0.25x |
| EV / EBITDA | 11.4x | 13.6x | 7.73x | 6.29x | 4.01x | 4.16x |
| EV / EBIT | 13.6x | 16.1x | 9.3x | 7.85x | 4.7x | 4.71x |
| EV / FCF | 158x | 72.6x | -7.28x | -11.7x | 6.9x | 10.3x |
| FCF Yield | 0.63% | 1.38% | -13.7% | -8.52% | 14.5% | 9.75% |
| Dividend per Share 2 | 35 | 40 | 40 | 40 | 40 | 45 |
| Rate of return | 1.43% | 1.36% | 2.61% | 3.43% | 3.31% | 3.18% |
| EPS 2 | 123.6 | 97.18 | 83.15 | 68.59 | 78.63 | 115.6 |
| Distribution rate | 28.3% | 41.2% | 48.1% | 58.3% | 50.9% | 38.9% |
| Net sales 1 | 23,045 | 24,749 | 26,258 | 28,893 | 31,690 | 34,409 |
| EBITDA 1 | 1,742 | 1,798 | 1,562 | 1,426 | 1,835 | 2,075 |
| EBIT 1 | 1,467 | 1,520 | 1,299 | 1,144 | 1,564 | 1,831 |
| Net income 1 | 1,051 | 966 | 824 | 677 | 776 | 1,142 |
| Net Debt 1 | -3,862 | -4,091 | -2,790 | -2,345 | -4,393 | -5,171 |
| Reference price 2 | 2,451.00 | 2,943.00 | 1,533.00 | 1,165.00 | 1,208.00 | 1,414.00 |
| Nbr of stocks (in thousands) | 9,697 | 9,697 | 9,697 | 9,717 | 9,727 | 9,759 |
| Announcement Date | 3/30/21 | 3/30/22 | 3/30/23 | 3/29/24 | 3/28/25 | 3/25/26 |
1JPY in Million2JPY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 112M | |
| 15.94x | 1.55x | 9.24x | -.--% | 3.54B | |
| -1.09x | 0.42x | 5.51x | -.--% | 326M | |
| 3.86x | 0.28x | 1.24x | -.--% | 74.57M | |
| 7.61x | 0.62x | 2.67x | 10.57% | 56.69M | |
| Average | 6.58x | 0.72x | 4.67x | 2.64% | 822.68M | |
| Weighted average by Cap. | 14.21x | 1.42x | 8.69x | 0.15% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 7358 Stock
- Valuation Poppins Corporation
Select your edition
All financial news and data tailored to specific country editions
