Valuation Silicon Studio Corporation

Stocks

Delayed Japan Exchange 02:30:00 2026-10-29 EDT			5-day change	1st Jan Change
1,295.00 ^JPY	+1.49%		-6.50%	+68.40%

24-07-17	Tranche Update on Silicon Studio Corporation's Equity Buyback Plan announced on July 17, 2024.	CI
24-07-17	Silicon Studio Corporation's Equity Buyback announced on July 17, 2024, has closed with 103,900 shares, representing 3.65% for ¥104.32 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: November	2019	2020	2021	2022	2023	2024
Market Cap ¹	5,083	3,327	2,745	3,884	2,875	2,155
Change	-	-34.55%	-17.51%	41.51%	-25.99%	-25.04%
Enterprise Value (EV) ¹	4,441	2,860	2,233	2,764	1,802	1,178
Change	-	-35.6%	-21.94%	23.79%	-34.82%	-34.62%
P/E	32.2x	210x	-27.1x	15x	14.6x	25.4x
PBR	3.36x	2.29x	2.02x	2.28x	1.64x	1.24x
PEG	-	-2.3x	0x	-0x	-0.7x	-0.5x
Capitalization / Revenue	1.11x	0.8x	0.69x	0.86x	0.63x	0.49x
EV / Revenue	0.97x	0.69x	0.56x	0.61x	0.4x	0.27x
EV / EBITDA	20.2x	16.9x	-159x	6.06x	6.23x	6.07x
EV / EBIT	96.5x	38.6x	-23.3x	7.23x	7.54x	8.18x
EV / FCF	29.2x	-26.5x	111x	6.11x	46.3x	-26.5x
FCF Yield	3.42%	-3.78%	0.9%	16.4%	2.16%	-3.78%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	54.61	5.573	-35.38	87.58	69.28	30.96
Distribution rate	-	-	-	-	-	-
Net sales ¹	4,594	4,134	3,986	4,510	4,554	4,414
EBITDA ¹	220	169	-14	456	289	194
EBIT ¹	46	74	-96	382	239	144
Net income ¹	158	16	-101	254	200	87
Net Debt ¹	-642	-467	-512	-1,120	-1,073	-977
Reference price ²	1,757.00	1,171.00	960.00	1,317.00	1,009.00	785.00
Nbr of stocks (in thousands)	2,893	2,841	2,859	2,949	2,849	2,745
Announcement Date	2/27/20	2/26/21	2/24/22	2/24/23	2/26/24	2/27/25

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.($)
SILICON STUDIO CORPORATION	-	-	-	-	22.14M
IBM	25.33x	4.08x	14.17x	2.67%	239B
SALESFORCE, INC.	23.17x	4.86x	11.92x	0.71%	199B
ACCENTURE PLC	16.62x	1.89x	9.72x	2.85%	144B
SNOWFLAKE INC.	-135.05x	18.59x	102.21x	-.--%	120B
CLOUDFLARE, INC.	-549.83x	39.07x	160.49x	-.--%	113B
TATA CONSULTANCY SERVICES LTD.	16.04x	2.89x	11.15x	5.02%	93.45B
RELX PLC	22.42x	5.82x	14.3x	2.52%	66.94B
INFOSYS LIMITED	14.75x	2.13x	9.07x	5.16%	47.77B
FUJITSU LIMITED	24.9x	2.07x	13.12x	1.25%	48.79B
Average	-60.18x	9.04x	38.46x	2.24%	107.26B
Weighted average by Cap.	-56.49x	9.08x	37.94x	1.99%