Valuation StemCell Institute Inc.

Stocks

Delayed Japan Exchange 21:31:34 2026-09-17 EDT			5-day change	1st Jan Change
733.00 ^JPY	-0.41%		-2.01%	-7.57%

25-07-31	Tranche Update on StemCell Institute Inc.'s Equity Buyback Plan announced on December 17, 2024.	CI
25-07-30	StemCell Institute Inc.'s Equity Buyback announced on December 17, 2024, has closed with 176,300 shares, representing 1.73% for ¥199.94 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2026	2027	2028
Market Cap ¹	7,412	-	-
Change	-	-	-
Enterprise Value (EV)	5,352	7,412	7,412
Change	-	0%	0%
P/E	49.6x	93.2x	21.8x
PBR	2.88x	2.45x	2.46x
PEG	-	-1.7x	0x
Capitalization / Revenue	2.74x	2.54x	2.15x
EV / Revenue	0x	2.54x	2.15x
EV / EBITDA	0x	27.5x	11.4x
EV / EBIT	0x	82.4x	16.5x
EV / FCF	-	-	-
FCF Yield	-	-	-
Dividend per Share ²	-	-	-
Rate of return	-	-	-
EPS ²	15.44	7.9	33.8
Distribution rate	-	-	-
Net sales ¹	2,811	2,920	3,450
EBITDA ¹	359.4	270	650
EBIT ¹	202	90	450
Net income ¹	155	80	340
Net Debt	-2,362	-	-
Reference price ²	736.00	736.00	736.00
Nbr of stocks (in thousands)	10,070	-	-
Announcement Date	5/13/26	-	-

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.($)
STEMCELL INSTITUTE INC.	-	-	-	-	48.57M
CVS HEALTH CORPORATION	13.35x	0.41x	8.48x	2.9%	117B
HCA HEALTHCARE, INC.	14.54x	1.82x	9.1x	0.72%	93.19B
FRESENIUS SE & CO. KGAA	14.08x	1.53x	9.22x	2.53%	29.99B
QUEST DIAGNOSTICS INCORPORATED	24.32x	2.69x	13.64x	1.34%	27.27B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	31.77x	5.73x	23.88x	2.2%	21.49B
TENET HEALTHCARE CORPORATION	8.07x	1.44x	6.55x	-.--%	21.4B
REDE D'OR SÃO LUIZ S.A.	17.13x	1.57x	7.9x	4.61%	15.81B
DAVITA INC.	13.3x	1.64x	7.94x	0.86%	12.36B
FRESENIUS MEDICAL CARE AG	13.79x	1x	5.61x	3.57%	12.24B
Average	16.71x	1.98x	10.26x	2.08%	35.11B
Weighted average by Cap.	15.57x	1.56x	9.79x	1.98%