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.($)
- - - - 66M
26.08x9.63x15.7x0.76% 3,813B
122.99x53.2x86.36x-.--% 448B
70.83x14.95x31.52x-.--% 93.74B
420.1x18.03x71.26x-.--% 85.09B
108.9x9.42x23.86x-.--% 84.82B
40.26x2.04x16.23x-.--% 73.11B
192.44x6.14x23.72x-.--% 48.2B
122.82x5.05x24.55x-.--% 44.01B
27.67x5.72x27.44x-.--% 36.52B
Average 125.79x 13.80x 35.63x 0.08% 472.65B
Weighted average by Cap. 47.56x 13.79x 24.12x 0.61%

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.