Valuation Simplex Holdings, Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-08 EDT			5-day change	1st Jan Change
1,147.00 ^JPY	-1.21%		+3.52%	+9.13%

07-27	Simplex Holdings, Inc. Provides Year-End Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI
07-27	Simplex Holdings, Inc. Provides Consolidated Earnings Guidance for the First Six Months and Full Year of Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	106,085	138,952	164,588	159,026	178,942	260,029	-	-
Change	-	30.98%	18.45%	-3.38%	12.52%	45.31%	-	-
Enterprise Value (EV) ¹	113,795	147,376	173,477	164,213	186,956	261,357	256,702	251,815
Change	-	29.51%	17.71%	-5.34%	13.85%	39.8%	-1.78%	-1.9%
P/E	23.2x	25.1x	26.4x	20.8x	17.3x	20.5x	17.5x	14.5x
PBR	2.87x	3.32x	3.5x	3.26x	3.48x	4.32x	3.84x	3.38x
PEG	-	1.5x	2.4x	0.9x	0.4x	0.9x	1x	0.7x
Capitalization / Revenue	3.47x	3.98x	4.04x	3.36x	3.05x	3.69x	3.18x	2.8x
EV / Revenue	3.72x	4.22x	4.26x	3.46x	3.19x	3.71x	3.14x	2.71x
EV / EBITDA	15.5x	17.2x	17.7x	14.1x	12.4x	14.3x	12x	9.87x
EV / EBIT	17.9x	19.8x	19.6x	15.2x	13x	14.9x	12.4x	10.2x
EV / FCF	15.7x	64.3x	23.6x	18.7x	18.2x	18.9x	17.8x	14.9x
FCF Yield	6.36%	1.56%	4.23%	5.34%	5.51%	5.28%	5.61%	6.72%
Dividend per Share ²	5.75	6.25	10.5	12.5	18	24	27.86	33.57
Rate of return	1.19%	1.03%	1.48%	1.79%	2.25%	2.07%	2.4%	2.89%
EPS ²	20.76	24.23	26.88	33.46	46.42	56.67	66.43	79.9
Distribution rate	27.7%	25.8%	39.1%	37.4%	38.8%	42.4%	41.9%	42%
Net sales ¹	30,579	34,946	40,708	47,394	58,682	70,379	81,646	92,959
EBITDA ¹	7,342	8,569	9,811	11,629	15,083	18,304	21,463	25,507
EBIT ¹	6,362	7,451	8,850	10,804	14,420	17,515	20,770	24,782
Net income ¹	4,204	5,432	6,194	7,781	10,538	12,641	14,713	17,587
Net Debt ¹	7,710	8,424	8,889	5,187	8,014	1,328	-3,327	-8,214
Reference price ²	482.00	609.00	708.50	697.50	801.00	1,161.00	1,161.00	1,161.00
Nbr of stocks (in thousands)	220,093	228,164	232,305	227,995	223,398	223,970	-	-
Announcement Date	4/28/22	4/27/23	4/25/24	4/30/25	4/30/26	-	-	-

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.($)
SIMPLEX HOLDINGS, INC.	20.49x	3.71x	14.28x	2.07%	1.64B
IBM	21.65x	3.57x	12.46x	3.07%	208B
SALESFORCE, INC.	21.49x	4.55x	11.16x	0.77%	185B
CLOUDFLARE, INC.	-591.66x	42.08x	172.86x	-.--%	122B
SNOWFLAKE INC.	-130.95x	18.18x	99.98x	-.--%	117B
ACCENTURE PLC	14.61x	1.59x	8.35x	3.28%	117B
TATA CONSULTANCY SERVICES LTD.	13.53x	2.44x	9.25x	6.08%	77.81B
RELX PLC	20.02x	5.31x	13.05x	2.8%	59.71B
COREWEAVE, INC.	-17.3x	7.37x	12.53x	-.--%	48.78B
FUJITSU LIMITED	23.1x	1.91x	12.12x	1.35%	45.27B
Average	-60.50x	9.07x	36.60x	1.94%	98.24B
Weighted average by Cap.	-76.30x	10.18x	41.89x	1.9%