Valuation Sumasapo Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-02 EDT			5-day change	1st Jan Change
885.00 ^JPY	+0.80%		-8.29%	-19.69%

09-06	Sumasapo Inc. completed the acquisition of Trade One Inc. from GCJ Growth Fund No. 5 and Growth Capital of Japan, Inc, Shigetaka Wakamatsu.	CI
08-06	Sumasapo Inc. entered into a share transfer agreement to acquire Trade One Inc. from GCJ Growth Fund No. 5 and Growth Capital of Japan, Inc, Shigetaka Wakamatsu for approximately ¥790 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2023	2024	2025
Market Cap ¹	4,310	2,417	2,778
Change	-	-43.92%	14.93%
Enterprise Value (EV) ¹	4,141	2,132	2,406
Change	-	-48.51%	12.84%
P/E	-28.7x	23.1x	21.4x
PBR	12.9x	5.48x	4.87x
PEG	0x	-0x	0.9x
Capitalization / Revenue	2.21x	0.9x	0.99x
EV / Revenue	2.12x	0.8x	0.85x
EV / EBITDA	-	-	-
EV / EBIT	-31.1x	19.7x	12.7x
EV / FCF	-	-	-
FCF Yield	-	-	-
Dividend per Share ²	-	-	-
Rate of return	-	-	-
EPS ²	-62.43	43.56	53.87
Distribution rate	-	-	-
Net sales ¹	1,949	2,674	2,816
EBITDA	-88	165	249
EBIT ¹	-133	108	190
Net income ¹	-147	106	130
Net Debt ¹	-169	-285	-372
Reference price ²	1,792.00	1,005.00	1,155.00
Nbr of stocks (in thousands)	2,405	2,405	2,405
Announcement Date	12/26/23	12/26/24	12/18/25

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUMASAPO INC.	-	-	-	-	13.41M
IBM	22.16x	3.64x	12.7x	3%	213B
SALESFORCE, INC.	22.65x	4.76x	11.69x	0.73%	195B
CLOUDFLARE, INC.	-605.52x	43.07x	176.95x	-.--%	125B
SNOWFLAKE INC.	-134.54x	18.71x	103.57x	-.--%	121B
ACCENTURE PLC	15.77x	1.72x	9.01x	3.04%	127B
TATA CONSULTANCY SERVICES LTD.	13.44x	2.44x	9.19x	6.11%	77.98B
RELX PLC	19.32x	5.16x	12.67x	2.9%	57.69B
COREWEAVE, INC.	-17.32x	7.37x	12.54x	-.--%	48.85B
FUJITSU LIMITED	22.4x	1.85x	11.73x	1.39%	44.08B
Average	-71.29x	9.86x	40.01x	1.91%	100.8B
Weighted average by Cap.	-77.85x	10.40x	42.95x	1.85%