|
Market Closed -
Japan Exchange
02:30:00 2026-10-30 EDT
|
5-day change | 1st Jan Change | ||
| 364.00 JPY | -1.36% |
|
-1.36% | -27.92% |
| 10-14 | TeamSpirit Inc. authorizes a Buyback Plan. | CI |
| 10-14 | TeamSpirit Inc. announces an Equity Buyback for 450,000 shares, representing 2.96% for ¥150 million. | CI |
Company Valuation: TeamSpirit Inc.
Data adjusted to current consolidation scope
| Fiscal Period: August | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 34,738 | 15,789 | 6,595 | 7,841 | 6,512 | 9,534 |
| Change | - | -54.55% | -58.23% | 18.89% | -16.95% | 46.41% |
| Enterprise Value (EV) 1 | 32,565 | 13,342 | 4,186 | 5,477 | 3,969 | 6,592 |
| Change | - | -59.03% | -68.63% | 30.84% | -27.54% | 66.1% |
| P/E | 137x | 129x | -73.2x | -41.4x | -36.1x | 26.3x |
| PBR | 24x | 10x | 4.3x | 5.63x | 5.3x | 5.88x |
| PEG | - | -2.5x | 0x | -0x | 6.96x | -0x |
| Capitalization / Revenue | 14.2x | 5.45x | 2.02x | 2.06x | 1.47x | 1.94x |
| EV / Revenue | 13.3x | 4.61x | 1.28x | 1.44x | 0.9x | 1.34x |
| EV / EBITDA | 107x | 69.9x | -39.1x | -33.4x | -47.2x | 23.5x |
| EV / EBIT | 114x | 78.9x | -35.5x | -24.9x | -45.1x | 24.4x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 15.71 | 7.52 | -5.531 | -11.56 | -10.96 | 21.97 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 2,445 | 2,896 | 3,261 | 3,809 | 4,421 | 4,922 |
| EBITDA 1 | 305 | 191 | -107 | -164 | -84 | 281 |
| EBIT 1 | 286 | 169 | -118 | -220 | -88 | 270 |
| Net income 1 | 255 | 122 | -90 | -189 | -180 | 362 |
| Net Debt 1 | -2,173 | -2,447 | -2,409 | -2,364 | -2,543 | -2,942 |
| Reference price 2 | 2,145.00 | 973.00 | 405.00 | 478.00 | 396.00 | 578.00 |
| Nbr of stocks (in thousands) | 16,195 | 16,227 | 16,284 | 16,403 | 16,444 | 16,495 |
| Announcement Date | 11/26/20 | 11/30/21 | 11/25/22 | 11/28/23 | 12/2/24 | 11/26/25 |
1JPY in Million2JPY
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 35.59M | |
| 26.66x | 9.93x | 16.07x | 0.73% | 3,937B | |
| 126.4x | 55.99x | 91.27x | -.--% | 472B | |
| 20.92x | 5.96x | 10.36x | 1.43% | 423B | |
| 241.46x | 21.55x | 63.1x | -.--% | 312B | |
| 2611.5x | 43.74x | 143.09x | -.--% | 268B | |
| 28.9x | 5.91x | 18.36x | 1.29% | 269B | |
| 74.96x | 6.92x | 18.48x | -.--% | 114B | |
| 43.13x | 11.92x | 30.6x | -.--% | 102B | |
| 486.47x | 20.33x | 80.41x | -.--% | 95.46B | |
| Average | 406.71x | 20.25x | 52.42x | 0.38% | 599.22B | |
| Weighted average by Cap. | 169.50x | 15.36x | 31.14x | 0.64% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 4397 Stock
- Valuation TeamSpirit Inc.
Select your edition
All financial news and data tailored to specific country editions
