Valuation Showcase Inc.

Stocks

Delayed Japan Exchange Other stock markets 02:30:00 2026-07-06 EDT			5-day change	1st Jan Change
203.00 ^JPY	+4.64%		+8.56%	-26.71%

25-02-27	Seacastle Singapore Pte Ltd. agreed to acquire 33.21% stake in ReYuu Japan Inc. from Showcase Inc. for ¥1.3 billion.	CI
24-12-12	Showcase Inc. announced that it has received ¥677.418 million in funding from Ai Fusion Capital Group Corp.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	4,835	8,631	4,179	2,674	2,129	2,572
Change	-	78.51%	-51.58%	-36.03%	-20.36%	20.79%
Enterprise Value (EV) ¹	4,482	7,059	2,633	2,242	2,441	3,197
Change	-	57.49%	-62.69%	-14.88%	8.91%	30.95%
P/E	-26.4x	279x	70.8x	-5.08x	-21.1x	-2.86x
PBR	5.09x	3.98x	1.92x	1.67x	2.42x	3.23x
PEG	-	-2x	0.8x	0x	0.3x	-0x
Capitalization / Revenue	3.21x	5.64x	2.62x	0.58x	0.37x	0.41x
EV / Revenue	2.97x	4.61x	1.65x	0.48x	0.43x	0.51x
EV / EBITDA	37.7x	63.6x	20.3x	-6.55x	-29.8x	37.2x
EV / EBIT	84.6x	153x	52.7x	-4.3x	-8.78x	-19.5x
EV / FCF	44.9x	-491x	-227x	-2.06x	-16.5x	-4.47x
FCF Yield	2.23%	-0.2%	-0.44%	-48.5%	-6.07%	-22.4%
Dividend per Share ²	5.5	6	6.5	-	-	-
Rate of return	0.77%	0.59%	1.33%	-	-	-
EPS ²	-27	3.614	6.89	-61.39	-14.49	-104.8
Distribution rate	-20.4%	166%	94.3%	-	-	-
Net sales ¹	1,508	1,530	1,594	4,631	5,683	6,211
EBITDA ¹	119	111	130	-342	-82	86
EBIT ¹	53	46	50	-521	-278	-164
Net income ¹	-183	25	59	-526	-117	-742
Net Debt ¹	-353	-1,572	-1,546	-432	312	625
Reference price ²	713.00	1,009.00	488.00	312.00	306.00	300.00
Nbr of stocks (in thousands)	6,781	8,554	8,564	8,569	6,958	8,573
Announcement Date	3/26/20	3/25/21	3/24/22	3/23/23	3/25/24	3/24/25

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.($)
SHOWCASE INC.	-	-	-	-	10.31M
IBM	28.15x	4.51x	15.75x	2.33%	272B
SNOWFLAKE INC.	-91.12x	14.39x	83.34x	-.--%	90.17B
ACCENTURE PLC	10.21x	1.12x	5.88x	4.73%	84.05B
TATA CONSULTANCY SERVICES LTD.	13.47x	2.45x	9.09x	6.14%	79.55B
RELX PLC	18.39x	4.85x	11.97x	3.1%	54.92B
INFOSYS LIMITED	13.6x	1.99x	8.34x	5.73%	44.51B
FUJITSU LIMITED	18.97x	1.52x	9.56x	1.51%	35.78B
NEC CORPORATION	19.31x	1.42x	9.05x	1.03%	34.28B
HCL TECHNOLOGIES LIMITED	15.52x	1.98x	9.21x	5.57%	32.37B
Average	5.17x	3.80x	18.02x	3.35%	72.77B
Weighted average by Cap.	6.64x	4.59x	20.61x	3.04%