Valuation SCAT Inc.

Stocks

Delayed Japan Exchange 02:30:00 2026-10-02 EDT			5-day change	1st Jan Change
661.00 ^JPY	+0.46%		+0.46%	+15.96%

09-11	SCAT Inc. announced that it has received ¥4.8438 million in funding from Modern Path LLC	CI
09-11	SCAT Inc. Provides Dividend Guidance for the Fiscal Year Ending October 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: October	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,936	2,169	1,689	1,294	1,100	1,439
Change	-	12.02%	-22.12%	-23.37%	-14.99%	30.74%
Enterprise Value (EV) ¹	1,034	1,031	427	324.4	19.36	314.6
Change	-	-0.32%	-58.57%	-24.04%	-94.03%	1,524.78%
P/E	27.3x	18x	17.9x	8.94x	10.8x	11.6x
PBR	0.88x	0.94x	0.78x	0.7x	0.57x	0.78x
PEG	-	0.3x	-1.5x	0x	-0.3x	0.5x
Capitalization / Revenue	0.79x	0.87x	0.65x	0.47x	0.42x	0.55x
EV / Revenue	0.42x	0.42x	0.17x	0.12x	0.01x	0.12x
EV / EBITDA	4.24x	3.52x	1.17x	0.82x	0.06x	0.93x
EV / EBIT	7.95x	5.69x	1.91x	1.42x	0.13x	1.63x
EV / FCF	-23.7x	4.31x	3.41x	1.28x	0.87x	4.56x
FCF Yield	-4.22%	23.2%	29.3%	78.4%	115%	21.9%
Dividend per Share ²	6.667	7	8.5	9.5	13	14
Rate of return	1.49%	1.43%	1.97%	2.03%	3.35%	2.77%
EPS ²	16.38	27.35	24.14	52.48	35.79	43.58
Distribution rate	40.7%	25.6%	35.2%	18.1%	36.3%	32.1%
Net sales ¹	2,462	2,483	2,587	2,742	2,594	2,605
EBITDA ¹	244	293	366	394	325	340
EBIT ¹	130	181	224	228	147	193
Net income ¹	71	120	100	157	100	125
Net Debt ¹	-902	-1,138	-1,262	-970	-1,081	-1,124
Reference price ²	446.67	491.00	431.00	469.00	388.00	505.00
Nbr of stocks (in thousands)	4,335	4,417	3,919	2,760	2,836	2,849
Announcement Date	1/28/21	1/27/22	1/30/23	1/31/24	1/31/25	1/26/26

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.($)
SCAT INC.	-	-	-	-	13.21M
MICROSOFT CORPORATION	26.27x	9.71x	15.87x	0.75%	3,843B
PALANTIR TECHNOLOGIES INC.	121.59x	53.78x	87.57x	-.--%	454B
ORACLE CORPORATION	21.42x	6.06x	10.62x	1.4%	431B
PALO ALTO NETWORKS, INC.	255.85x	22.84x	66.87x	-.--%	330B
CROWDSTRIKE HOLDINGS, INC.	2700.4x	45.28x	148.08x	-.--%	277B
SAP SE	26.03x	5.22x	16.46x	1.46%	239B
SERVICENOW, INC.	86.99x	8.45x	22.61x	-.--%	139B
FORTINET, INC.	58.52x	15.77x	41.53x	-.--%	133B
DATADOG, INC.	495.26x	21.25x	83.97x	-.--%	99.54B
Average	421.37x	20.93x	54.84x	0.4%	594.5B
Weighted average by Cap.	180.55x	15.31x	31.85x	0.65%