Valuation SOFT99corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:24:32 2026-06-23 EDT			5-day change	1st Jan Change
3,645.00 ^JPY	-0.95%		+7.21%	-9.22%

03-12	Effissimo Capital Management raises stake in Soft99 to 53.15% from 35.04%, filing shows	RE
03-05	Effissimo Capital Management Pte Ltd. completed the acquisition of additional 18.68% stake in SOFT99corporation for ¥16.5 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	16,354	28,283	26,664	27,848	32,621	35,713
Change	-	72.94%	-5.73%	4.44%	17.14%	9.48%
Enterprise Value (EV) ¹	-1,997	8,558	6,167	8,019	11,043	13,451
Change	-	528.63%	-27.94%	30.03%	37.71%	21.81%
P/E	8.96x	18.4x	9.73x	13.5x	12.4x	12.2x
PBR	0.34x	0.57x	0.52x	0.53x	0.6x	0.63x
PEG	-	-1.2x	0.1x	-0.5x	0.4x	1.1x
Capitalization / Revenue	0.67x	1.06x	0.94x	0.92x	1.09x	1.2x
EV / Revenue	-0.08x	0.32x	0.22x	0.27x	0.37x	0.45x
EV / EBITDA	-0.62x	2.1x	1.32x	1.91x	2.43x	2.68x
EV / EBIT	-0.82x	2.67x	1.64x	2.46x	3.09x	3.34x
EV / FCF	-1.4x	3.89x	3.56x	-11.2x	4.99x	6.3x
FCF Yield	-71.5%	25.7%	28.1%	-8.94%	20%	15.9%
Dividend per Share ²	24	30.5	36	37.5	38	43
Rate of return	3.2%	2.36%	2.93%	2.92%	2.52%	2.6%
EPS ²	83.73	70.4	126.4	95.07	121.4	135.1
Distribution rate	28.7%	43.3%	28.5%	39.4%	31.3%	31.8%
Net sales ¹	24,434	26,802	28,435	30,170	29,874	29,742
EBITDA ¹	3,223	4,067	4,668	4,200	4,548	5,024
EBIT ¹	2,422	3,209	3,761	3,256	3,579	4,033
Net income ¹	1,824	1,539	2,755	2,063	2,631	2,913
Net Debt ¹	-18,351	-19,725	-20,497	-19,829	-21,578	-22,262
Reference price ²	750.00	1,292.00	1,230.00	1,283.00	1,509.00	1,655.00
Nbr of stocks (in thousands)	21,806	21,891	21,678	21,705	21,618	21,579
Announcement Date	6/24/20	6/29/21	6/29/22	6/29/23	6/27/24	6/26/25

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SOFT99CORPORATION	-	-	-	-	490M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	33.62x	2.18x	17.95x	0.93%	65.23B
WEICHAI POWER CO., LTD.	21.36x	0.88x	6.5x	2.73%	41.2B
HYUNDAI MOBIS CO.,LTD	12.01x	0.74x	9.76x	1.22%	32.99B
DENSO CORPORATION	11.4x	0.63x	5.23x	3.81%	31.55B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	12.57x	2.26x	7.95x	4.66%	18.7B
MAGNA INTERNATIONAL INC.	10.85x	0.51x	4.98x	3%	17.96B
CONTINENTAL AG	12.23x	1.06x	6.14x	4.22%	16.81B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	37.92x	1.32x	14.55x	0.58%	16.28B
NINGBO TUOPU GROUP CO.,LTD.	32.54x	3.02x	17.94x	0.94%	15.44B
Average	20.50x	1.40x	10.11x	2.45%	25.67B
Weighted average by Cap.	21.80x	1.41x	10.86x	2.22%