Company Valuation: Speee, Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 50,203 45,891 25,329 38,410 26,742 26,942
Change - -8.59% -44.8% 51.64% -30.38% 0.75%
Enterprise Value (EV) 1 46,892 41,992 20,478 33,578 23,456 22,047
Change - -10.45% -51.23% 63.97% -30.14% -6.01%
P/E 114x 55.8x 23.5x -36.6x 109x -27.7x
PBR 12.6x 9.47x 4.26x 7.62x 4.94x 3.7x
PEG - 0.7x 0.8x 0x -1x 0x
Capitalization / Revenue 5.37x 3.62x 2.25x 2.82x 1.7x 1.64x
EV / Revenue 5.02x 3.31x 1.82x 2.47x 1.49x 1.34x
EV / EBITDA 59.6x 36x 12.6x 36.6x 36x -37.6x
EV / EBIT 64x 38x 13.1x 41.5x 43.7x -32.2x
EV / FCF 92.2x 109x 24.8x 20.1x -15.4x -72.1x
FCF Yield 1.08% 0.92% 4.03% 4.97% -6.49% -1.39%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 44.6 81.41 105.4 -100.4 22.92 -84.82
Distribution rate - - - - - -
Net sales 1 9,347 12,692 11,238 13,605 15,722 16,435
EBITDA 1 787 1,167 1,629 918 651 -586
EBIT 1 733 1,104 1,560 810 537 -685
Net income 1 407 835 1,082 -1,042 244 -950
Net Debt 1 -3,311 -3,899 -4,851 -4,832 -3,286 -4,895
Reference price 2 5,070.00 4,545.00 2,478.00 3,670.00 2,506.00 2,346.00
Nbr of stocks (in thousands) 9,902 10,097 10,222 10,466 10,671 11,484
Announcement Date 12/21/20 12/21/21 12/19/22 12/21/23 12/23/24 12/22/25
1JPY in Million2JPY
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 167M
23.25x3.75x13.1x2.88% 221B
-115.3x18.35x105.96x-.--% 114B
13.11x1.45x7.6x3.67% 108B
15.29x2.8x10.56x5.37% 89.33B
19.78x5.21x12.81x2.88% 59.78B
15.31x2.24x9.49x5.1% 49.52B
22.87x1.67x10.61x0.83% 43.08B
21.64x1.77x10.98x1.35% 41.87B
18.53x2.38x11.3x4.67% 38.48B
Average 3.83x 4.40x 21.38x 2.97% 76.52B
Weighted average by Cap. -0.89x 5.21x 25.26x 2.89%

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. 4499 Stock
  4. Valuation Speee, Inc.