|
Delayed
Japan Exchange
20:58:53 2026-08-23 EDT
|
5-day change | 1st Jan Change | ||
| 277.00 JPY | -1.42% |
|
-4.15% | -5.14% |
Company Valuation: SpiderPlus & Co.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 44,244 | 21,945 | 25,926 | 14,334 | 10,352 | 9,988 |
| Change | - | -50.4% | 18.14% | -44.71% | -27.78% | -3.51% |
| Enterprise Value (EV) | 40,225 | 19,349 | 23,582 | 12,669 | 8,735 | 9,988 |
| Change | - | -51.9% | 21.88% | -46.28% | -31.06% | 14.35% |
| P/E | -82.8x | -21.1x | -55.5x | -18.8x | -258x | 15.8x |
| PBR | 9.59x | 5.98x | 7.66x | 5.38x | 3.9x | 2.8x |
| PEG | - | -0.2x | 1x | -0.3x | 2.7x | -0x |
| Capitalization / Revenue | 20.1x | 8.85x | 8.12x | 3.52x | 2.11x | 1.4x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.4x |
| EV / EBITDA | -0x | -0x | -0x | - | - | 11.5x |
| EV / EBIT | -0x | -0x | -0x | -0x | 0x | 15x |
| EV / FCF | -0x | -0x | -0x | - | - | 21.9x |
| FCF Yield | -2.49% | -5.81% | -1.61% | - | - | 4.57% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -16.02 | -30.73 | -13.32 | -21.57 | -1.13 | 17.8 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 2,206 | 2,479 | 3,194 | 4,073 | 4,895 | 7,150 |
| EBITDA 1 | -408.9 | -1,020 | -279.5 | - | - | 868 |
| EBIT 1 | -433 | -1,142 | -442 | -509 | 7 | 668 |
| Net income 1 | -511 | -1,036 | -463 | -759 | -40 | 626 |
| Net Debt | -4,019 | -2,596 | -2,344 | -1,665 | -1,617 | - |
| Reference price 2 | 1,327.00 | 647.00 | 739.00 | 406.00 | 292.00 | 281.00 |
| Nbr of stocks (in thousands) | 33,341 | 33,919 | 35,083 | 35,306 | 35,451 | 35,546 |
| Announcement Date | 2/10/22 | 2/13/23 | 2/14/24 | 2/13/25 | 2/12/26 | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.79x | - | - | - | 62.83M | |
| 24.54x | 9.06x | 14.76x | 0.81% | 3,588B | |
| 118.8x | 51.34x | 83.33x | -.--% | 432B | |
| 66.45x | 14.02x | 29.56x | -.--% | 87.86B | |
| 417.68x | 17.92x | 70.83x | -.--% | 84.61B | |
| 147.43x | 8.65x | 22.06x | -.--% | 76.18B | |
| 39.64x | 2x | 15.94x | -.--% | 71.99B | |
| 125.01x | 5.14x | 24.78x | -.--% | 44.8B | |
| 173.64x | 5.51x | 21.29x | -.--% | 43.49B | |
| 22.53x | 4.3x | 11.86x | 1.26% | 34.67B | |
| Average | 115.15x | 13.10x | 32.71x | 0.23% | 446.44B | |
| Weighted average by Cap. | 46.73x | 13.19x | 23.04x | 0.66% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 4192 Stock
- Valuation SpiderPlus & Co.
Select your edition
All financial news and data tailored to specific country editions
