Valuation Scinex Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-19 EDT			5-day change	1st Jan Change
803.00 ^JPY	+1.52%		-0.74%	+8.81%

24-12-19	Scinex Corporation signed stock transfer agreement to acquire ridi, Inc. from Tsukasa Furuharu.	CI
23-05-21	Scinex Corporation agreed to acquire Nine Inc. from Taro Shibuya.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	3,226	3,826	3,326	3,191	4,526	4,268
Change	-	18.61%	-13.08%	-4.05%	41.83%	-5.7%
Enterprise Value (EV) ¹	1,197	3,097	2,130	1,410	2,539	2,776
Change	-	158.81%	-31.24%	-33.79%	80.05%	9.34%
P/E	9.13x	16.9x	11.9x	10.2x	12x	15.6x
PBR	0.46x	0.54x	0.46x	0.43x	0.58x	0.53x
PEG	-	-0.5x	0.6x	0.9x	0.6x	-0.6x
Capitalization / Revenue	0.23x	0.29x	0.23x	0.22x	0.29x	0.26x
EV / Revenue	0.09x	0.24x	0.15x	0.1x	0.16x	0.17x
EV / EBITDA	1.61x	7.9x	3x	1.89x	3.3x	3.61x
EV / EBIT	2.06x	11.1x	4.6x	2.87x	5.04x	5.81x
EV / FCF	-1.18x	-2.94x	2.95x	3.32x	8.44x	21.2x
FCF Yield	-85%	-34%	33.9%	30.2%	11.8%	4.72%
Dividend per Share ²	12.5	12.5	12.5	12.5	15	15
Rate of return	2.12%	1.78%	2.11%	2.2%	1.86%	1.97%
EPS ²	64.72	41.41	49.9	55.63	67.23	48.86
Distribution rate	19.3%	30.2%	25.1%	22.5%	22.3%	30.7%
Net sales ¹	13,878	12,984	14,171	14,293	15,390	16,491
EBITDA ¹	741	392	710	747	770	768
EBIT ¹	582	279	463	492	504	478
Net income ¹	368	226	278	312	377	274
Net Debt ¹	-2,029	-729	-1,196	-1,781	-1,987	-1,492
Reference price ²	591.00	701.00	593.00	569.00	807.00	761.00
Nbr of stocks (in thousands)	5,458	5,458	5,608	5,608	5,608	5,608
Announcement Date	6/29/20	6/30/21	6/30/22	6/30/23	6/28/24	6/26/25