|
Delayed
Japan Exchange
02:30:00 2026-10-29 EDT
|
5-day change | 1st Jan Change | ||
| 1,907.00 JPY | -0.88% |
|
+5.53% | +51.35% |
| 09-20 | Tera Probe, Inc.(TSE:6627) added to S&P Global BMI Index | CI |
| 25-10-14 | Phillip Securities Starts Tera Probe at Buy with 6,750 Yen Price Target | MT |
Company Valuation: Tera Probe, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 18,786 | 14,774 | 59,950 | 26,309 | 57,311 | 87,513 | - | - |
| Change | - | -21.36% | 305.79% | -56.12% | 117.84% | 52.7% | - | - |
| Enterprise Value (EV) | 27,047 | 20,074 | 62,284 | 28,388 | 71,989 | 87,513 | 87,513 | 87,513 |
| Change | - | -25.78% | 210.28% | -54.42% | 153.59% | 21.56% | 0% | 0% |
| P/E | 10.5x | 4.71x | 14.6x | 7.5x | 17x | 13.9x | 10.4x | 8.58x |
| PBR | 0.72x | 0.5x | 1.76x | 0.7x | 1.42x | 1.91x | 1.67x | 1.46x |
| PEG | - | 0.1x | 0.5x | -0.5x | -4.23x | 0.2x | 0.3x | 0.4x |
| Capitalization / Revenue | 0.72x | 0.44x | 1.69x | 0.71x | 1.37x | 1.41x | 1.09x | 0.92x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.41x | 1.09x | 0.92x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 5.15x | 3.8x | 3.13x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 3.4 | 10.8 | 22 | 22 | 22 | 40 | 56 | 68 |
| Rate of return | 0.82% | 3.33% | 1.67% | 3.8% | 1.75% | 2.08% | 2.91% | 3.53% |
| EPS 2 | 39.44 | 68.91 | 90.02 | 77.15 | 74.05 | 138.5 | 184.7 | 224.2 |
| Distribution rate | 8.62% | 15.7% | 24.4% | 28.5% | 29.7% | 28.9% | 30.3% | 30.3% |
| Net sales 1 | 25,942 | 33,212 | 35,403 | 37,108 | 41,746 | 62,000 | 80,000 | 95,000 |
| EBITDA | 14,175 | 18,210 | 19,589 | 20,418 | 22,731 | - | - | - |
| EBIT 1 | 4,161 | 6,839 | 7,188 | 6,949 | 8,893 | 17,000 | 23,000 | 28,000 |
| Net income 1 | 1,793 | 3,134 | 4,094 | 3,509 | 3,367 | 6,300 | 8,400 | 10,200 |
| Net Debt | 8,261 | 5,300 | 2,334 | 2,079 | 14,678 | - | - | - |
| Reference price 2 | 413.00 | 324.80 | 1,318.00 | 578.40 | 1,260.00 | 1,924.00 | 1,924.00 | 1,924.00 |
| Nbr of stocks (in thousands) | 45,486 | 45,486 | 45,486 | 45,485 | 45,485 | 45,485 | - | - |
| Announcement Date | 2/10/22 | 2/10/23 | 2/6/24 | 2/14/25 | 2/10/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.89x | - | - | 2.08% | 553M | |
| 35.89x | 12.55x | 28.59x | 0.63% | 638B | |
| 31.56x | 9.56x | 27.73x | 0.47% | 330B | |
| 26.52x | 8.77x | 21.1x | 0.5% | 317B | |
| 29.51x | 11.57x | 23.94x | 0.6% | 207B | |
| 34.56x | 13.23x | 24.35x | 0.34% | 159B | |
| 28.43x | 6.41x | 19.54x | 1.71% | 141B | |
| 36.18x | 3.97x | 18.01x | 1.45% | 94.19B | |
| 49.56x | 7.36x | 39.16x | 0.18% | 55.69B | |
| 34.16x | 9.29x | 25.57x | 0.17% | 48.97B | |
| Average | 32.03x | 9.19x | 25.33x | 0.81% | 199.17B | |
| Weighted average by Cap. | 32.73x | 10.34x | 25.51x | 0.65% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6627 Stock
- Valuation Tera Probe, Inc.
Select your edition
All financial news and data tailored to specific country editions
