|
Delayed
Japan Exchange
22:00:28 2026-09-15 EDT
|
5-day change | 1st Jan Change | ||
| 435.00 JPY | -2.25% |
|
-7.05% | -25.04% |
| 23-12-11 | System D Inc. Reports Earnings Results for the Full Year Ended October 31, 2023 | CI |
| 23-06-11 | System D Inc. acquired Nakamura Ranch Co., Ltd. from Shunsuke Nakamura for ¥190 million | CI |
Company Valuation: System D Inc.
Data adjusted to current consolidation scope
| Fiscal Period: October | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 10,590 | 8,759 | 9,534 | 8,356 | 8,530 | 12,514 |
| Change | - | -17.29% | 8.85% | -12.36% | 2.09% | 46.71% |
| Enterprise Value (EV) 1 | 9,651 | 7,663 | 8,870 | 7,601 | 6,817 | 10,207 |
| Change | - | -20.6% | 15.75% | -14.31% | -10.31% | 49.73% |
| P/E | 20.8x | 15.3x | 16.1x | 13.2x | 15.4x | 20x |
| PBR | 3.55x | 2.83x | 2.66x | 2.04x | 1.89x | 2.5x |
| PEG | - | 1.1x | 4.67x | 1.9x | -1.3x | 1.6x |
| Capitalization / Revenue | 2.75x | 2.28x | 2.25x | 1.76x | 1.84x | 2.49x |
| EV / Revenue | 2.5x | 1.99x | 2.1x | 1.6x | 1.47x | 2.03x |
| EV / EBITDA | 8.81x | 6.34x | 6.41x | 5.49x | 5.03x | 7.06x |
| EV / EBIT | 13.3x | 9.47x | 9.88x | 8.32x | 8.22x | 10.9x |
| EV / FCF | 18x | 14x | -30.9x | 26.7x | 6.7x | 14.9x |
| FCF Yield | 5.56% | 7.12% | -3.23% | 3.75% | 14.9% | 6.71% |
| Dividend per Share 2 | 4.667 | 6 | 6.667 | 7.667 | 8 | 9.333 |
| Rate of return | 0.86% | 1.32% | 1.34% | 1.76% | 1.8% | 1.44% |
| EPS 2 | 26.19 | 29.75 | 30.77 | 32.91 | 28.88 | 32.6 |
| Distribution rate | 17.8% | 20.2% | 21.7% | 23.3% | 27.7% | 28.6% |
| Net sales 1 | 3,854 | 3,842 | 4,232 | 4,736 | 4,631 | 5,032 |
| EBITDA 1 | 1,096 | 1,208 | 1,384 | 1,385 | 1,355 | 1,446 |
| EBIT 1 | 727 | 809 | 898 | 914 | 829 | 938 |
| Net income 1 | 510 | 573 | 591 | 632 | 555 | 627 |
| Net Debt 1 | -939 | -1,096 | -664 | -755 | -1,713 | -2,307 |
| Reference price 2 | 543.67 | 456.00 | 496.33 | 435.00 | 443.67 | 650.33 |
| Nbr of stocks (in thousands) | 19,479 | 19,208 | 19,208 | 19,208 | 19,227 | 19,243 |
| Announcement Date | 1/28/21 | 1/28/22 | 1/27/23 | 1/30/24 | 1/30/25 | 1/28/26 |
1JPY in Million2JPY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 56.93M | |
| 22.21x | 6.13x | 10.5x | 1.38% | 438B | |
| 26.39x | 5.29x | 16.69x | 1.44% | 248B | |
| 92.15x | 8.97x | 24.01x | -.--% | 147B | |
| -5.24x | 108.09x | 1508.9x | -.--% | 52.62B | |
| 36.45x | 3.42x | 12.6x | 0.19% | 45.07B | |
| 26.65x | 10.6x | 17.31x | -.--% | 21.63B | |
| 34.81x | 2.3x | 20.96x | -.--% | 19.24B | |
| -211.68x | 3.75x | 12.55x | - | 13.7B | |
| 38.97x | 3.4x | 9.27x | -.--% | 13.04B | |
| Average | 6.74x | 16.88x | 181.42x | 0.38% | 99.84B | |
| Weighted average by Cap. | 30.10x | 11.55x | 93.45x | 0.98% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 3804 Stock
- Valuation System D Inc.
Select your edition
All financial news and data tailored to specific country editions
