Company Valuation: Starts Proceed Investment Corporation

Data adjusted to current consolidation scope
Fiscal Period: April 2020 2021 2022 2023 2024 2025
Market Cap 1 46,543 57,709 59,130 65,111 58,473 46,308
Change - 23.99% 2.46% 10.11% -10.2% -20.8%
Enterprise Value (EV) 1 91,110 101,966 102,666 115,959 113,212 97,386
Change - 11.92% 0.69% 12.95% -2.37% -13.98%
P/E 16.4x 22.4x 25.1x 22.8x 22.2x 17.3x
PBR 1.07x 1.33x 1.36x 1.32x 1.19x 0.98x
PEG - -2.44x -2.94x 2.49x -2.72x 3.41x
Capitalization / Revenue 6.89x 8.86x 9.43x 9.71x 8.18x 6.39x
EV / Revenue 13.5x 15.7x 16.4x 17.3x 15.8x 13.4x
EV / EBITDA 20.3x 24x 26x 27.4x 25.7x 21.7x
EV / EBIT 28.1x 34.6x 38.7x 40.2x 36.9x 31.7x
EV / FCF -67.5x -57.2x - 78.1x 36.9x 32.6x
FCF Yield -1.48% -1.75% - 1.28% 2.71% 3.07%
Dividend per Share 2 - - 9,281 11,638 9,985 10,720
Rate of return - - 3.98% 5.05% 4.82% 6.33%
EPS 2 11,171 10,147 9,281 10,130 9,304 9,776
Distribution rate - - 100% 115% 107% 110%
Net sales 1 6,759 6,512 6,271 6,709 7,145 7,242
EBITDA 1 4,493 4,249 3,948 4,225 4,405 4,480
EBIT 1 3,239 2,946 2,654 2,884 3,065 3,072
Net income 1 2,835 2,575 2,355 2,716 2,628 2,761
Net Debt 1 44,567 44,257 43,536 50,848 54,740 51,078
Reference price 2 183,400.00 227,400.00 233,000.00 230,500.00 207,000.00 169,400.00
Nbr of stocks (in thousands) 254 254 254 282 282 273
Announcement Date 7/27/20 7/27/21 7/25/22 7/24/23 7/29/24 7/25/25
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 316M
34.25x11.74x19.23x3.7% 26.73B
49.9x10.69x17.93x4.12% 25.45B
48.82x13.28x19.96x3.53% 18.74B
39.92x9.27x17.2x3.93% 17.95B
41.49x9.9x17.71x4.37% 16.17B
53.31x8.02x18.44x3.68% 14.78B
46.79x10.99x17.67x4.34% 12.97B
31.93x10.06x20.68x3.34% 12.5B
45.17x9.2x17.31x3.86% 12.09B
Average 43.51x 10.35x 18.46x 3.88% 15.77B
Weighted average by Cap. 43.38x 10.54x 18.49x 3.88%

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. 8979 Stock
  4. Valuation Starts Proceed Investment Corporation