Valuation Stmn, Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-27 EDT			5-day change	1st Jan Change
619.00 ^JPY	+2.48%		+0.98%	-24.60%

08-14	Stmn, Inc. Revises Dividend Guidance for the Fiscal Year Ending December 31, 2026	CI
08-14	Stmn, Inc. Revises Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025
Market Cap ¹	4,913	6,997	6,777	7,210
Change	-	42.43%	-3.15%	6.38%
Enterprise Value (EV) ¹	3,744	5,622	5,646	6,194
Change	-	50.18%	0.42%	9.69%
P/E	50.9x	56.5x	49.6x	34.9x
PBR	4.77x	5.76x	5.04x	4.69x
PEG	-	2.2x	5.33x	0.7x
Capitalization / Revenue	3.78x	3.72x	2.52x	1.89x
EV / Revenue	2.88x	2.99x	2.1x	1.62x
EV / EBITDA	25x	29.4x	22.1x	18.8x
EV / EBIT	28.6x	34.1x	25.1x	21.3x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	-	4	4	6
Rate of return	-	0.5%	0.52%	0.73%
EPS ²	11.42	14.29	15.62	23.51
Distribution rate	-	28%	25.6%	25.5%
Net sales ¹	1,300	1,879	2,692	3,817
EBITDA ¹	150	191	256	329
EBIT ¹	131	165	225	291
Net income ¹	99	125	137	208
Net Debt ¹	-1,169	-1,375	-1,131	-1,016
Reference price ²	581.00	807.00	775.00	821.00
Nbr of stocks (in thousands)	8,456	8,671	8,745	8,781
Announcement Date	3/30/23	3/29/24	3/28/25	3/26/26

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.($)
STMN, INC.	-	-	-	-	33.66M
VISA, INC.	32.26x	16.42x	23.34x	0.67%	742B
CINTAS CORPORATION	40.99x	7.45x	26.43x	0.88%	89.71B
UNITED RENTALS, INC.	23.19x	4.66x	10.16x	0.71%	69.46B
PAYPAL HOLDINGS, INC.	10.85x	1.44x	7.39x	1.02%	47.04B
BLOCK, INC.	43.97x	1.67x	9.34x	-.--%	45.07B
NEBIUS GROUP	-72.53x	16.64x	40.37x	-.--%	42.01B
SUNBELT RENTALS HOLDINGS, INC.	20.26x	3.44x	8.19x	1.56%	32.54B
CORPAY, INC.	20.04x	6.12x	11.74x	-.--%	26.25B
FISERV, INC.	10.16x	2.64x	6.35x	-.--%	25.7B
Average	14.35x	6.72x	15.92x	0.54%	111.97B
Weighted average by Cap.	26.89x	12.82x	21.08x	0.65%