Valuation SystemSoft Corporation

Stocks

Delayed Japan Exchange 02:30:00 2026-08-17 EDT			5-day change	1st Jan Change
55.00 ^JPY	0.00%		+7.84%	-12.70%

07-28	SystemSoft Corporation agreed to acquire 67.40% stake in NIPPON CLOUD CO., LTD. from Kyosuke Hara for ¥4 million.	CI
04-21	SystemSoft Corporation announced that it has received ¥1.008 billion in funding from EL CAMINO REAL Co., Ltd., REGROWTH No. 1 Fund, Mirai Nihon Asset Management LLC	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	7,005	13,120	8,311	6,445	5,343	6,191
Change	-	87.3%	-36.66%	-22.45%	-17.11%	15.87%
Enterprise Value (EV) ¹	5,796	11,719	7,032	5,143	2,102	3,030
Change	-	102.2%	-40%	-26.86%	-59.14%	44.16%
P/E	-10.7x	25.7x	41.4x	69.3x	-3.49x	-24x
PBR	1.77x	2.25x	1.42x	1.12x	1.23x	1.42x
PEG	-	-0x	-0.7x	-1.3x	0x	0.3x
Capitalization / Revenue	2.45x	2.67x	1.77x	1.9x	2.31x	4.51x
EV / Revenue	2.02x	2.38x	1.49x	1.52x	0.91x	2.21x
EV / EBITDA	-138x	17.9x	11.5x	13.4x	-8.18x	-7.5x
EV / EBIT	-23.1x	31x	19.6x	33.2x	-4.4x	-6.63x
EV / FCF	106x	31.6x	34x	16x	2.06x	-4.61x
FCF Yield	0.94%	3.17%	2.94%	6.25%	48.5%	-21.7%
Dividend per Share ²	2	2	2	-	-	-
Rate of return	1.94%	1.28%	2.04%	-	-	-
EPS ²	-9.633	6.06	2.37	1.097	-18.05	-3.042
Distribution rate	-20.8%	33%	84.4%	-	-	-
Net sales ¹	2,863	4,920	4,704	3,390	2,310	1,373
EBITDA ¹	-42	655	614	383	-257	-404
EBIT ¹	-251	378	359	155	-478	-457
Net income ¹	-655	483	201	93	-1,531	-258
Net Debt ¹	-1,209	-1,401	-1,279	-1,302	-3,241	-3,161
Reference price ²	103.00	156.00	98.00	76.00	63.00	73.00
Nbr of stocks (in thousands)	68,009	84,104	84,802	84,802	84,802	84,802
Announcement Date	12/23/20	12/22/21	12/21/22	12/20/23	12/18/24	12/19/25

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SYSTEMSOFT CORPORATION	-	-	-	-	36.57M
IBM	23.25x	3.75x	13.1x	2.88%	221B
SNOWFLAKE INC.	-115.3x	18.35x	105.96x	-.--%	114B
ACCENTURE PLC	13.11x	1.45x	7.6x	3.65%	108B
TATA CONSULTANCY SERVICES LTD.	15.29x	2.8x	10.56x	5.37%	89.33B
RELX PLC	19.78x	5.21x	12.81x	2.88%	59.78B
INFOSYS LIMITED	15.31x	2.24x	9.49x	5.1%	49.52B
NEC CORPORATION	22.87x	1.75x	11.09x	0.83%	43.08B
FUJITSU LIMITED	21.64x	1.77x	10.98x	1.35%	41.87B
HCL TECHNOLOGIES LIMITED	18.53x	2.38x	11.3x	4.67%	38.48B
Average	3.83x	4.41x	21.43x	2.97%	76.51B
Weighted average by Cap.	-0.89x	5.22x	25.29x	2.89%