Valuation SCAT Inc.

Stocks

Delayed Japan Exchange Other stock markets 21:21:10 2026-07-12 EDT			5-day change	1st Jan Change
590.00 ^JPY	-2.64%		+0.85%	+3.51%

06-12	SCAT Inc. Announces Second Quarter-End Dividend for the Fiscal Year Ending October 31, 2026, Payable on July 10, 2026	CI
06-12	SCAT Inc. Provides Consolidated Earnings 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SCAT INC.	-	-	-	-	11.82M
ORACLE CORPORATION	22.01x	6.03x	10.64x	1.44%	405B
SAP SE	19.24x	3.95x	12.33x	1.95%	184B
SERVICENOW, INC.	53.56x	6.42x	17.66x	-.--%	111B
CONSTELLATION SOFTWARE INC.	33.39x	3.17x	11.41x	0.2%	42B
STRATEGY INC	6.33x	78.87x	668.02x	-.--%	33.28B
FAIR ISAAC CORPORATION	33x	12.81x	20.87x	-.--%	29.01B
TOAST, INC.	33.08x	2.01x	18.37x	-.--%	17B
TRIMBLE, INC.	23.51x	3.36x	11.33x	-	12.31B
GUIDEWIRE SOFTWARE, INC.	77.12x	7.37x	31.58x	-.--%	11.33B
Average	33.47x	13.78x	89.13x	0.45%	84.48B
Weighted average by Cap.	26.87x	8.49x	38.66x	1.14%