Valuation SCAT Inc.

Stocks

Delayed Japan Exchange Other stock markets 21:34:12 2026-08-02 EDT			5-day change	1st Jan Change
663.00 ^JPY	-0.60%		+3.76%	+16.32%

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SCAT INC.	-	-	-	-	13.19M
ORACLE CORPORATION	20.18x	5.68x	10.15x	1.58%	374B
SAP SE	22.38x	4.47x	13.99x	1.7%	209B
SERVICENOW, INC.	72x	6.99x	18.7x	-.--%	115B
CONSTELLATION SOFTWARE INC.	35.92x	3.42x	12.37x	0.19%	45.36B
STRATEGY INC	-4.12x	84.32x	712.21x	-.--%	35.87B
FAIR ISAAC CORPORATION	29.76x	11.61x	18.94x	-.--%	24.25B
TOAST, INC.	36.32x	2.25x	20.53x	-.--%	18.71B
TRIMBLE, INC.	25.06x	3.6x	12.11x	-	13.19B
GUIDEWIRE SOFTWARE, INC.	86.86x	8.26x	35.41x	-.--%	12.65B
Average	36.04x	14.51x	94.93x	0.43%	84.85B
Weighted average by Cap.	29.26x	8.86x	42.94x	1.14%