Company Valuation: Science Arts, Inc.

Data adjusted to current consolidation scope
Fiscal Period: August 2022 2023 2024 2025
Market Cap 1 7,982 4,767 3,614 11,928
Change - -40.29% -24.17% 230.01%
Enterprise Value (EV) 1 7,319 4,263 3,140 10,416
Change - -41.76% -26.33% 231.67%
P/E 459x -58.8x -117x 103x
PBR 7.08x 9.38x 7.59x 8.58x
PEG -4x 0x 1.9x -0x
Capitalization / Revenue 12.1x 6.18x 3.05x 7.21x
EV / Revenue 11.1x 5.53x 2.65x 6.3x
EV / EBITDA - - - -
EV / EBIT 665x -63.6x -98.1x 97.3x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 2.68 -12.32 -4.709 14.29
Distribution rate - - - -
Net sales 1 659 771 1,184 1,654
EBITDA 14 -46 -19 122
EBIT 1 11 -67 -32 107
Net income 1 9 -81 -31 112
Net Debt 1 -663 -504 -474 -1,512
Reference price 2 1,230.50 724.00 549.00 1,475.00
Nbr of stocks (in thousands) 6,487 6,584 6,584 8,087
Announcement Date 11/29/22 11/29/23 11/27/24 11/27/25
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 57.98M
22.19x3.61x12.6x3.02% 211B
-102.81x16.32x94.23x-.--% 102B
12.28x1.36x7.12x3.91% 102B
15.34x2.8x10.59x5.36% 89.66B
20.46x5.35x13.13x2.8% 61.3B
14.8x2.16x9.15x5.28% 47.94B
20.64x1.69x10.33x1.42% 39.83B
21.15x1.56x9.88x0.9% 39.45B
18.35x2.36x11.29x4.71% 38.18B
Average 4.71x 4.13x 19.81x 3.04% 73.03B
Weighted average by Cap. 1.60x 4.74x 22.43x 3.03%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 4412 Stock
  4. Valuation Science Arts, Inc.