Valuation PRONEXUS Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-15 EDT			5-day change	1st Jan Change
1,095.00 ^JPY	0.00%		-0.73%	-4.45%

07-31	PRONEXUS Inc. Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
05-20	PRONEXUS Inc. Announces Year-End Dividend for the Fiscal Year Ended March 31, 2026, Payable on June 9, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	34,833	27,040	24,744	31,198	31,886	27,934
Change	-	-22.37%	-8.49%	26.08%	2.21%	-12.4%
Enterprise Value (EV) ¹	26,275	18,298	20,505	24,822	22,286	21,578
Change	-	-30.36%	12.06%	21.05%	-10.21%	-3.18%
P/E	19.3x	15.6x	15.3x	17.5x	70.9x	13.6x
PBR	1.38x	1.15x	1.01x	1.22x	1.28x	1.18x
PEG	-	1.86x	-2.21x	1.76x	-0.9x	0x
Capitalization / Revenue	1.39x	1.03x	0.92x	1.04x	1.03x	0.85x
EV / Revenue	1.05x	0.7x	0.76x	0.82x	0.72x	0.66x
EV / EBITDA	5.93x	4.03x	4.7x	4.83x	4.15x	3.77x
EV / EBIT	10.7x	7.25x	8.99x	10x	8.2x	7.32x
EV / FCF	10.8x	8.76x	11.8x	7.48x	5.64x	20.3x
FCF Yield	9.3%	11.4%	8.51%	13.4%	17.7%	4.92%
Dividend per Share ²	31	35	-	36	36	40
Rate of return	2.56%	3.3%	-	2.94%	2.88%	3.53%
EPS ²	62.87	68.15	63.43	69.74	17.64	83.18
Distribution rate	49.3%	51.4%	-	51.6%	204%	48.1%
Net sales ¹	24,996	26,141	26,804	30,117	30,995	32,821
EBITDA ¹	4,429	4,543	4,364	5,135	5,364	5,731
EBIT ¹	2,467	2,524	2,282	2,481	2,717	2,946
Net income ¹	1,691	1,762	1,618	1,779	450	2,108
Net Debt ¹	-8,558	-8,742	-4,239	-6,376	-9,600	-6,356
Reference price ²	1,213.00	1,060.00	970.00	1,223.00	1,250.00	1,133.00
Nbr of stocks (in thousands)	28,717	25,509	25,509	25,509	25,509	24,654
Announcement Date	6/29/21	6/28/22	6/29/23	6/27/24	6/23/25	6/19/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PRONEXUS INC.	-	-	-	-	175M
S&P GLOBAL, INC.	25.96x	9.36x	17.74x	0.94%	123B
THOMSON REUTERS CORPORATION	26.02x	5.9x	14.79x	2.43%	45.74B
MSCI, INC.	27.73x	13.11x	21.26x	1.49%	40.25B
EQUIFAX INC.	25.79x	3.73x	11.8x	1.3%	20.24B
WOLTERS KLUWER N.V.	13.5x	3.12x	9.37x	3.82%	18.19B
COMPUTERSHARE LIMITED	20.69x	4.86x	12.15x	3.2%	16.37B
TRANSUNION	18.48x	3.76x	10.67x	0.65%	15.1B
FACTSET RESEARCH SYSTEMS, INC.	18.38x	4.44x	11.89x	1.63%	9.85B
CHINA SOUTHERN POWER GRID TECHNOLOGY CO.,LTD	53.89x	-	-	0.58%	4.23B
Average	25.61x	6.04x	13.71x	1.78%	29.35B
Weighted average by Cap.	24.90x	7.83x	15.94x	1.58%