Valuation sinops Inc.

Stocks

Delayed Japan Exchange 02:30:00 2026-10-01 EDT			5-day change	1st Jan Change
696.00 ^JPY	-0.71%		-2.93%	-10.08%

08-17	Tranche Update on sinops Inc.'s Equity Buyback Plan announced on February 12, 2026.	CI
08-12	Sinops Inc.'s Equity Buyback announced on February 12, 2026, has closed with 73,500 shares, representing 1.18% for ¥49.96 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	9,374	6,920	7,100	6,220	4,804	4,832
Change	-	-26.18%	2.6%	-12.39%	-22.77%	0.6%
Enterprise Value (EV) ¹	8,493	5,657	5,828	5,390	4,192	3,433
Change	-	-33.4%	3.02%	-7.5%	-22.23%	-18.09%
P/E	1,190x	69.2x	46.6x	30.2x	44.4x	22.3x
PBR	7.06x	4.81x	4.6x	3.52x	2.72x	2.55x
PEG	-	0x	0.9x	0.9x	-0.9x	0x
Capitalization / Revenue	10.3x	5.76x	4.88x	3.6x	2.7x	2.37x
EV / Revenue	9.34x	4.71x	4.01x	3.12x	2.36x	1.68x
EV / EBITDA	91.3x	25x	18.9x	15.2x	15.2x	7.89x
EV / EBIT	369x	39.8x	25.9x	20x	27x	11.1x
EV / FCF	96.1x	15.5x	93.1x	53.5x	-53.7x	14.3x
FCF Yield	1.04%	6.47%	1.07%	1.87%	-1.86%	6.99%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	1.29	16.2	24.69	33.15	17.36	34.78
Distribution rate	-	-	-	-	-	-
Net sales ¹	909	1,201	1,455	1,728	1,776	2,040
EBITDA ¹	93	226	308	354	275	435
EBIT ¹	23	142	225	270	155	309
Net income ¹	8	101	153	206	108	217
Net Debt ¹	-881	-1,263	-1,272	-830	-612	-1,399
Reference price ²	1,535.00	1,121.00	1,150.00	1,001.00	771.00	774.00
Nbr of stocks (in thousands)	6,107	6,173	6,174	6,214	6,231	6,243
Announcement Date	3/29/21	3/28/22	3/29/23	3/25/24	3/27/25	3/26/26

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.($)
SINOPS INC.	-	-	-	-	27.85M
MICROSOFT CORPORATION	26.04x	9.62x	15.73x	0.77%	3,809B
PALANTIR TECHNOLOGIES INC.	122.44x	53.43x	86.72x	-.--%	449B
ORACLE CORPORATION	20.67x	5.89x	10.32x	1.45%	416B
PALO ALTO NETWORKS, INC.	252.08x	22.5x	65.87x	-.--%	325B
CROWDSTRIKE HOLDINGS, INC.	2647.5x	44.38x	142.94x	-.--%	272B
SAP SE	26.28x	5.27x	16.62x	1.44%	243B
SERVICENOW, INC.	86.75x	8.42x	22.54x	-.--%	139B
FORTINET, INC.	57.81x	15.57x	41.01x	-.--%	131B
APPLOVIN CORPORATION	18.54x	11.83x	14.1x	-.--%	97.19B
Average	362.01x	19.66x	46.21x	0.41%	588.12B
Weighted average by Cap.	168.63x	14.98x	30.15x	0.66%