Company Valuation: ROXX,inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2024 2025
Market Cap 1 12,830 6,022
Change - -53.06%
Enterprise Value (EV) 1 11,792 4,347
Change - -63.14%
P/E -24.1x 5.85x
PBR 14.2x 3.08x
PEG 0.7x -0x
Capitalization / Revenue 3.69x 1.33x
EV / Revenue 3.39x 0.96x
EV / EBITDA -25.9x -6.2x
EV / EBIT -25.1x -6.02x
EV / FCF - -
FCF Yield - -
Dividend per Share 2 - -
Rate of return - -
EPS 2 -73.12 141.6
Distribution rate - -
Net sales 1 3,477 4,513
EBITDA 1 -455.8 -701.6
EBIT 1 -470 -721.9
Net income 1 -499.9 1,051
Net Debt 1 -1,038 -1,675
Reference price 2 1,764.00 828.00
Nbr of stocks (in thousands) 7,273 7,273
Announcement Date 12/19/24 12/25/25
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 19.56M
34.1x6.05x23.14x0.14% 165B
24.6x5.05x16.85x2.38% 116B
21.03x6.45x13.7x4.2% 38.89B
19.6x0.36x9.18x4.06% 7.92B
10.96x3.53x7.73x1.53% 7.44B
20.77x3.87x12.25x1.68% 4.98B
13.03x0.28x7.44x4.19% 4.82B
34.13x0.79x16.41x5.26% 4.22B
14.26x1.24x7.2x2.82% 4.15B
Average 21.39x 3.07x 12.66x 2.92% 35.37B
Weighted average by Cap. 28.02x 5.36x 18.77x 1.61%

Y-o-Y evolution of P/E

Valuation ratios - P/E - ROXX,inc.

Historical PBR trend

Valuation ratios - PBR - ROXX,inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - ROXX,inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - ROXX,inc.