Company Valuation: PRONEXUS Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 28,050 34,833 27,040 24,744 31,198 31,886
Change - 24.18% -22.37% -8.49% 26.08% 2.21%
Enterprise Value (EV) 1 18,218 26,275 18,298 20,505 24,822 22,286
Change - 44.23% -30.36% 12.06% 21.05% -10.21%
P/E Ratio 15.2x 19.3x 15.6x 15.3x 17.5x 70.9x
PBR 1.25x 1.38x 1.15x 1.01x 1.22x 1.28x
PEG - -2.34x 1.86x -2.21x 1.76x -0.9x
Capitalization / Revenue 1.15x 1.39x 1.03x 0.92x 1.04x 1.03x
EV / Revenue 0.75x 1.05x 0.7x 0.76x 0.82x 0.72x
EV / EBITDA 4.13x 5.93x 4.03x 4.7x 4.83x 4.15x
EV / EBIT 7.06x 10.7x 7.25x 8.99x 10x 8.2x
EV / FCF 18.6x 10.8x 8.76x 11.8x 7.48x 5.64x
FCF Yield 5.37% 9.3% 11.4% 8.51% 13.4% 17.7%
Dividend per Share 2 30 31 35 - 36 36
Rate of return 2.88% 2.56% 3.3% - 2.94% 2.88%
EPS 2 68.52 62.87 68.15 63.43 69.74 17.64
Distribution rate 43.8% 49.3% 51.4% - 51.6% 204%
Net sales 1 24,446 24,996 26,141 26,804 30,117 30,995
EBITDA 1 4,410 4,429 4,543 4,364 5,135 5,364
EBIT 1 2,581 2,467 2,524 2,282 2,481 2,717
Net income 1 1,846 1,691 1,762 1,618 1,779 450
Net Debt 1 -9,832 -8,558 -8,742 -4,239 -6,376 -9,600
Reference price 2 1,042.00 1,213.00 1,060.00 970.00 1,223.00 1,250.00
Nbr of stocks (in thousands) 26,920 28,717 25,509 25,509 25,509 25,509
Announcement Date 6/25/20 6/29/21 6/28/22 6/29/23 6/27/24 6/23/25
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 160M
24.39x8.13x15.78x0.95% 122B
29.72x14.1x22.74x1.39% 43.27B
20.08x4.57x11.42x3.21% 34.93B
22.7x3.54x11.19x1.34% 19B
11.72x2.79x8.41x4.46% 15.65B
23.42x4.76x12.06x3.07% 14.93B
15.56x3.3x9.34x0.78% 12.67B
15.47x3.9x10.37x1.89% 8.62B
47.53x - - 0.61% 3.96B
Average 23.40x 5.64x 12.66x 1.97% 27.55B
Weighted average by Cap. 23.44x 7.45x 14.90x 1.66%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 7893 Stock
  4. Valuation PRONEXUS Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!