Valuation PROY AGEN

Stocks

Delayed Japan Exchange 21:27:34 2026-10-29 EDT			5-day change	1st Jan Change
251.00 ^JPY	+0.40%		-2.33%	-37.25%

09-20	MIGALO HOLDINGS Inc.(TSE:5535) dropped from S&P Global BMI Index	CI
08-06	MIGALO HOLDINGS Inc. Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	16,888	12,392	8,343	17,808	71,348	20,256
Change	-	-26.62%	-32.67%	113.45%	300.65%	-71.61%
Enterprise Value (EV) ¹	28,635	24,541	30,328	41,311	102,833	45,871
Change	-	-14.3%	23.58%	36.21%	148.92%	-55.39%
P/E	14.5x	10.2x	5.33x	16x	51.8x	13.6x
PBR	2.37x	1.52x	0.88x	1.72x	6.38x	1.34x
PEG	-	3.1x	0.2x	-0.6x	2.2x	-9.14x
Capitalization / Revenue	0.61x	0.35x	0.22x	0.42x	1.38x	0.35x
EV / Revenue	1.04x	0.7x	0.81x	0.97x	1.99x	0.8x
EV / EBITDA	13.3x	10.6x	10x	15.8x	36.1x	14.4x
EV / EBIT	13.7x	11.1x	10.4x	16.5x	37.9x	15x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	3.25	3.375	5	5	10	8.5
Rate of return	1.12%	1.59%	3.49%	1.63%	0.82%	2.7%
EPS ²	20.05	20.71	26.86	19.09	23.52	23.17
Distribution rate	16.2%	16.3%	18.6%	26.2%	42.5%	36.7%
Net sales ¹	27,523	35,186	37,259	42,672	51,709	57,532
EBITDA ¹	2,155	2,315	3,031	2,619	2,847	3,195
EBIT ¹	2,093	2,209	2,920	2,501	2,714	3,062
Net income ¹	1,170	1,217	1,576	1,112	1,390	1,434
Net Debt ¹	11,747	12,149	21,985	23,503	31,485	25,615
Reference price ²	290.50	212.00	143.12	306.00	1,219.50	315.00
Nbr of stocks (in thousands)	58,135	58,452	58,291	58,196	58,506	64,304
Announcement Date	6/25/21	6/28/22	6/28/23	6/26/24	6/25/25	6/23/26

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.($)
PROY AGEN	-	-	-	-	104M
CBRE GROUP, INC.	21.71x	0.85x	10.25x	-.--%	35.65B
KE HOLDINGS INC.	19.08x	0.88x	7.24x	2.4%	19.83B
JONES LANG LASALLE INCORPORATED	13.46x	-	-	-.--%	15.34B
CHINA RESOURCES MIXC LIFESTYLE SERVICES LIMITED	17.28x	3.49x	11.29x	5.76%	11.38B
CAPITALAND INVESTMENT LIMITED	18.71x	8x	15.67x	5.13%	9.19B
ZILLOW GROUP, INC.	61.07x	2.25x	8.91x	-.--%	6.97B
FIRSTSERVICE CORPORATION	41.68x	1.3x	12.74x	0.87%	6.08B
COLLIERS INTERNATIONAL GROUP INC.	35.17x	1.09x	8.37x	0.33%	4.78B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY	26.1x	10.28x	-	2.22%	3.6B
Average	28.25x	3.52x	10.64x	1.86%	11.29B
Weighted average by Cap.	23.65x	2.33x	10.24x	1.55%