Company Valuation: Property Data Bank, Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025 2026
Market Cap 1 11,218 6,465 8,091 9,315
Change - -42.37% 25.14% 15.14%
Enterprise Value (EV) 1 9,322 4,600 5,422 7,449
Change - -50.65% 17.85% 37.4%
P/E 17.9x 21.7x 12.7x 13x
PBR 3.68x 1.97x 2.1x 2.47x
PEG - -0.4x 0x 1.1x
Capitalization / Revenue 3.96x 2.57x 2.44x 2.5x
EV / Revenue 3.29x 1.83x 1.63x 2x
EV / EBITDA 8.43x 7.11x 4.28x 5.05x
EV / EBIT 11.3x 10.6x 5.79x 6.69x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 10 10 12 32
Rate of return 1.03% 1.8% 1.74% 4.06%
EPS 2 53.99 25.63 54.06 60.75
Distribution rate 18.5% 39% 22.2% 52.7%
Net sales 1 2,832 2,516 3,320 3,721
EBITDA 1 1,106 647 1,267 1,475
EBIT 1 822 434 937 1,113
Net income 1 626 298 634 716
Net Debt 1 -1,896 -1,865 -2,669 -1,866
Reference price 2 967.00 555.50 688.50 788.00
Nbr of stocks (in thousands) 11,601 11,639 11,751 11,821
Announcement Date 6/23/23 6/26/24 6/27/25 6/23/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 69.77M
25.07x9.26x15.15x0.8% 3,667B
116.4x50.67x82.24x-.--% 427B
410.75x17.46x69.02x-.--% 82.56B
58.87x12.44x26.23x-.--% 77.91B
96.92x8.29x21x-.--% 73.77B
34.34x1.66x13.29x-.--% 62.34B
194.07x6.2x23.94x-.--% 48.62B
111.51x4.4x21.39x-.--% 38.42B
28.38x5.87x28.18x-.--% 37.45B
Average 119.59x 12.92x 33.38x 0.09% 451.46B
Weighted average by Cap. 45.23x 13.16x 22.99x 0.65%

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. 4389 Stock
  4. Valuation Property Data Bank, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!