Valuation Scala, Inc.

Stocks

Delayed Japan Exchange 01:30:00 2026-11-02 EST			5-day change	1st Jan Change
316.00 ^JPY	-1.25%		-3.66%	-17.71%

08-31	Scala, Inc. completed the acquisition of 80% stake in Terra, Inc. from Bellmer Co., Ltd., Wataru Sato, Satoshi Yokota and Yoshihisa Masuda.	CI
07-22	Scala, Inc. agreed to acquire 80% stake in Terra, Inc. from Bellmer Co., Ltd., Wataru Sato, Satoshi Yokota and Yoshihisa Masuda for ¥840 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026
Market Cap ¹	13,293	12,686	12,960	11,987	6,979	5,581
Change	-	-4.57%	2.15%	-7.5%	-41.78%	-20.04%
Enterprise Value (EV) ¹	12,057	12,309	13,110	11,351	6,595	5,410
Change	-	2.09%	6.5%	-13.41%	-41.9%	-17.97%
P/E	4.33x	-24.3x	-59.4x	-3.52x	7.11x	15.6x
PBR	1.31x	1.45x	1.66x	2.76x	1.45x	1.17x
PEG	-	0x	1x	-0x	-0x	-0.2x
Capitalization / Revenue	1.52x	1.27x	1.02x	1.12x	0.85x	0.65x
EV / Revenue	1.38x	1.23x	1.04x	1.06x	0.81x	0.63x
EV / EBITDA	10x	17.3x	12.4x	36.5x	7.64x	6.31x
EV / EBIT	54.8x	424x	49.8x	-28.4x	11.7x	10.5x
EV / FCF	-17.9x	5.41x	32.5x	20.5x	8.96x	-158x
FCF Yield	-5.58%	18.5%	3.08%	4.88%	11.2%	-0.63%
Dividend per Share ²	34	36	37	37.5	16.5	17
Rate of return	4.5%	4.99%	4.95%	5.43%	4.1%	5.21%
EPS ²	174.6	-29.65	-12.58	-196.3	56.57	20.87
Distribution rate	19.5%	-121%	-294%	-19.1%	29.2%	81.5%
Net sales ¹	8,734	10,015	12,644	10,714	8,179	8,533
EBITDA ¹	1,202	713	1,055	311	863	858
EBIT ¹	220	29	263	-400	562	516
Net income ¹	3,065	-523	-218	-2,887	982	361
Net Debt ¹	-1,236	-377	150	-636	-384	-171
Reference price ²	756.00	721.00	748.00	691.00	402.00	326.00
Nbr of stocks (in thousands)	17,584	17,595	17,326	17,348	17,361	17,119
Announcement Date	9/27/21	9/26/22	9/25/23	9/24/24	9/25/25	9/28/26

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.($)
SCALA, INC.	-	-	-	-	34.28M
IBM	25.26x	4.07x	14.17x	2.68%	239B
SALESFORCE, INC.	21.65x	4.58x	11.23x	0.77%	186B
ACCENTURE PLC	17.82x	2.02x	10.41x	2.65%	154B
SNOWFLAKE INC.	-115.49x	15.84x	87.11x	-.--%	102B
TATA CONSULTANCY SERVICES LTD.	16.31x	2.94x	11.35x	4.93%	95.61B
CLOUDFLARE, INC.	-457.45x	32.43x	133.21x	-.--%	94.42B
RELX PLC	23.22x	6.01x	14.75x	2.43%	69.98B
INFOSYS LIMITED	15.24x	2.21x	9.41x	5.06%	49.67B
HCL TECHNOLOGIES LIMITED	19.53x	2.51x	12.03x	4.42%	41B
Average	-48.21x	8.07x	33.74x	2.55%	103.21B
Weighted average by Cap.	-36.31x	7.49x	30.67x	2.19%