Company Valuation: Slogan Inc.

Data adjusted to current consolidation scope
Fiscal Period: February 2022 2023 2024 2025 2026
Market Cap 1 4,081 2,090 1,680 1,630 1,982
Change - -48.78% -19.61% -3.01% 21.62%
Enterprise Value (EV) 1 2,284 435.1 30.18 -113.4 -31.99
Change - -80.95% -93.06% -475.63% 71.78%
P/E 17.7x 15.5x 18.7x 19.3x 10.7x
PBR 3.33x 1.52x 1.16x 1.08x 1.2x
PEG 0x -0.4x -0.5x -5.66x 0x
Capitalization / Revenue 2.88x 1.42x 1.18x 1.21x 1.25x
EV / Revenue 1.61x 0.3x 0.02x -0.08x -0.02x
EV / EBITDA - - - - -
EV / EBIT 8.82x 2.08x 0.19x -0.91x -0.11x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - 8 - - -
Rate of return - 1% - - -
EPS 2 87.9 51.34 33.73 32.58 72.74
Distribution rate - 15.6% - - -
Net sales 1 1,418 1,471 1,418 1,350 1,589
EBITDA 266 211 160 129 284
EBIT 1 259 209 156 125 280
Net income 1 207 139 91 86 189
Net Debt 1 -1,797 -1,655 -1,650 -1,743 -2,014
Reference price 2 1,559.00 797.00 631.00 629.00 779.00
Nbr of stocks (in thousands) 2,618 2,622 2,663 2,591 2,544
Announcement Date 5/30/22 5/31/23 5/30/24 5/30/25 5/19/26
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.33M
22.18x4.55x15.23x2.64% 108B
20.06x0.35x8.72x4.24% 7.88B
12.68x0.28x7.53x4.12% 5.08B
33.55x0.74x15.44x5.55% 4.3B
83.28x3.41x12.06x-.--% 4.12B
12.78x0.31x5.01x4.94% 3.72B
18.74x0.18x7.54x2.41% 2.63B
13.33x - - 3.86% 1.49B
7.65x - - 6.46% 1.11B
Average 24.92x 1.40x 10.22x 3.8% 13.81B
Weighted average by Cap. 23.35x 3.79x 14.05x 2.9%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 9253 Stock
  4. Valuation Slogan Inc.