Valuation Silicon Studio Corporation

Stocks

Delayed Japan Exchange 20:58:12 2026-10-04 EDT			5-day change	1st Jan Change
1,920.00 ^JPY	+1.69%		-3.95%	+149.93%

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	-	-	-	-	32.86M
IBM	21.86x	3.6x	12.56x	3.04%	210B
SALESFORCE, INC.	22.46x	4.73x	11.6x	0.74%	193B
CLOUDFLARE, INC.	-602.19x	42.83x	175.97x	-.--%	124B
SNOWFLAKE INC.	-134.17x	18.64x	102.49x	-.--%	120B
ACCENTURE PLC	14.77x	1.61x	8.44x	3.25%	119B
TATA CONSULTANCY SERVICES LTD.	13.47x	2.43x	9.22x	6.1%	78.1B
RELX PLC	19.46x	5.19x	12.74x	2.88%	58.18B
COREWEAVE, INC.	-17.53x	7.42x	12.62x	-.--%	49.43B
FUJITSU LIMITED	22.77x	1.89x	11.94x	1.37%	44.75B
Average	-71.01x	9.81x	39.73x	1.93%	99.64B
Weighted average by Cap.	-78.25x	10.40x	42.84x	1.88%