Company Valuation: Striders Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 2,487 1,797 1,822 1,820 1,923 2,732
Change - -27.73% 1.41% -0.13% 5.65% 42.07%
Enterprise Value (EV) 1 1,179 596 350.4 787.1 1,739 2,394
Change - -49.43% -41.2% 124.59% 120.92% 37.67%
P/E 21.8x 10.7x 15.5x 22.4x 45.1x 13.1x
PBR 1.09x 0.74x 0.73x 0.72x 0.78x 0.97x
PEG - 0.2x -0.5x -0.8x -1x 0x
Capitalization / Revenue 0.24x 0.24x 0.25x 0.24x 0.25x 0.33x
EV / Revenue 0.11x 0.08x 0.05x 0.1x 0.22x 0.29x
EV / EBITDA 4.87x 7.45x 1.41x 4.89x 9.88x 7.65x
EV / EBIT 10.2x -17.5x 2.43x 16.1x 37x 12.2x
EV / FCF 5.69x -4.13x 1.43x -1.83x -2.63x -58.6x
FCF Yield 17.6% -24.2% 70.1% -54.8% -38% -1.71%
Dividend per Share 2 3 5 5 5 5 5
Rate of return 1.02% 2.36% 2.3% 2.27% 2.11% 1.63%
EPS 2 13.45 19.8 14 9.843 5.259 23.48
Distribution rate 22.3% 25.3% 35.7% 50.8% 95.1% 21.3%
Net sales 1 10,482 7,505 7,371 7,680 7,788 8,213
EBITDA 1 242 80 249 161 176 313
EBIT 1 115 -34 144 49 47 197
Net income 1 114 168 118 82 43 205
Net Debt 1 -1,308 -1,201 -1,472 -1,033 -184 -338
Reference price 2 293.00 212.00 217.00 220.00 237.00 307.00
Nbr of stocks (in thousands) 8,487 8,477 8,398 8,273 8,113 8,899
Announcement Date 6/18/21 6/23/22 6/23/23 6/21/24 6/20/25 6/18/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 14.42M
62.72x - - - 66.97B
9.27x3.51x7.77x-.--% 21.85B
6.84x15.35x18.3x7.3% 16.6B
4.27x0.06x0.12x7.63% 14.44B
7.35x15.9x - 7.19% 7.2B
-1.88x1.63x-18537.86x-.--% 6.13B
7.21x0.76x6.24x2.81% 5.36B
8.69x0.55x6.94x4.3% 3.98B
Average 13.06x 5.40x -3,083.08x 4.18% 15.84B
Weighted average by Cap. 32.92x 6.13x -1,655.62x 4.17%

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. 9816 Stock
  4. Valuation Striders Corporation