|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 339.00 JPY | +1.50% |
|
+3.35% | -11.72% |
| 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 |
| 05-21 | Scala, Inc., Vertiseit AB - M&A Call |
Company Valuation: Scala, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: June | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 11,922 | 13,293 | 12,686 | 12,960 | 11,987 | 6,979 |
| Change | - | 11.5% | -4.57% | 2.15% | -7.5% | -41.78% |
| Enterprise Value (EV) 1 | 15,628 | 12,057 | 12,309 | 13,110 | 11,351 | 6,595 |
| Change | - | -22.85% | 2.09% | 6.5% | -13.41% | -41.9% |
| P/E | 37.3x | 4.33x | -24.3x | -59.4x | -3.52x | 7.11x |
| PBR | 1.61x | 1.31x | 1.45x | 1.66x | 2.76x | 1.45x |
| PEG | - | 0x | 0x | 1x | -0x | -0x |
| Capitalization / Revenue | 0.7x | 1.52x | 1.27x | 1.02x | 1.12x | 0.85x |
| EV / Revenue | 0.92x | 1.38x | 1.23x | 1.04x | 1.06x | 0.81x |
| EV / EBITDA | 8.04x | 10x | 17.3x | 12.4x | 36.5x | 7.64x |
| EV / EBIT | 15.5x | 54.8x | 424x | 49.8x | -28.4x | 11.7x |
| EV / FCF | 48.6x | -17.9x | 5.41x | 32.5x | 20.5x | 8.96x |
| FCF Yield | 2.06% | -5.58% | 18.5% | 3.08% | 4.88% | 11.2% |
| Dividend per Share 2 | 28 | 34 | 36 | 37 | 37.5 | 16.5 |
| Rate of return | 4.11% | 4.5% | 4.99% | 4.95% | 5.43% | 4.1% |
| EPS 2 | 18.28 | 174.6 | -29.65 | -12.58 | -196.3 | 56.57 |
| Distribution rate | 153% | 19.5% | -121% | -294% | -19.1% | 29.2% |
| Net sales 1 | 17,025 | 8,734 | 10,015 | 12,644 | 10,714 | 8,179 |
| EBITDA 1 | 1,945 | 1,202 | 713 | 1,055 | 311 | 863 |
| EBIT 1 | 1,009 | 220 | 29 | 263 | -400 | 562 |
| Net income 1 | 321 | 3,065 | -523 | -218 | -2,887 | 982 |
| Net Debt 1 | 3,706 | -1,236 | -377 | 150 | -636 | -384 |
| Reference price 2 | 681.00 | 756.00 | 721.00 | 748.00 | 691.00 | 402.00 |
| Nbr of stocks (in thousands) | 17,507 | 17,584 | 17,595 | 17,326 | 17,348 | 17,361 |
| Announcement Date | 9/28/20 | 9/27/21 | 9/26/22 | 9/25/23 | 9/24/24 | 9/25/25 |
1JPY in Million2JPY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 35.9M | |
| 23.66x | 3.81x | 13.3x | 2.83% | 225B | |
| -117.13x | 18.65x | 107.67x | -.--% | 116B | |
| 13.33x | 1.47x | 7.73x | 3.61% | 110B | |
| 15.84x | 2.9x | 10.95x | 5.19% | 92.77B | |
| 20.42x | 5.36x | 13.16x | 2.79% | 61.54B | |
| 15.59x | 2.28x | 9.68x | 5.01% | 50.56B | |
| 21.73x | 1.58x | 10.05x | 0.87% | 40.71B | |
| 20.98x | 1.72x | 10.51x | 1.4% | 40.51B | |
| 18.6x | 2.44x | 11.46x | 4.68% | 38.74B | |
| Average | 3.67x | 4.47x | 21.61x | 2.93% | 77.53B | |
| Weighted average by Cap. | -1.05x | 5.31x | 25.67x | 2.86% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 4845 Stock
- Valuation Scala, Inc.
Select your edition
All financial news and data tailored to specific country editions
