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 -
Rate of return 1.03% 1.8% 1.74% -
EPS 2 53.99 25.63 54.06 60.75
Distribution rate 18.5% 39% 22.2% -
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.($)
- - - - 66.96M
22.54x8.66x14.39x0.94% 2,904B
96.4x38.91x65.05x-.--% 312B
125.39x40.04x126.64x0.14% 129B
83.99x16.88x36.68x-.--% 104B
470.08x20.23x81.32x-.--% 92.64B
160.32x9.36x23.11x-.--% 83.07B
36.82x1.95x15.25x-.--% 67.78B
124.36x5.2x25.71x-.--% 45.32B
-36.43x4.88x23.36x-.--% 39.4B
Average 120.39x 16.23x 45.72x 0.12% 377.75B
Weighted average by Cap. 48.71x 12.55x 25.09x 0.73%

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.