|
Delayed
Japan Exchange
20:46:41 2026-09-29 EDT
|
5-day change | 1st Jan Change | ||
| 2,362.00 JPY | +1.33% |
|
-1.12% | +88.81% |
| 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 | 106,026 | - | - |
| Change | - | -21.36% | 305.79% | -56.12% | 117.84% | 85% | - | - |
| Enterprise Value (EV) | 27,047 | 20,074 | 62,284 | 28,388 | 71,989 | 106,026 | 106,026 | 106,026 |
| Change | - | -25.78% | 210.28% | -54.42% | 153.59% | 47.28% | 0% | 0% |
| P/E | 10.5x | 4.71x | 14.6x | 7.5x | 17x | 16.8x | 12.6x | 10.4x |
| PBR | 0.72x | 0.5x | 1.76x | 0.7x | 1.42x | 2.32x | 2.03x | 1.77x |
| PEG | - | 0.1x | 0.5x | -0.5x | -4.23x | 0.2x | 0.4x | 0.5x |
| Capitalization / Revenue | 0.72x | 0.44x | 1.69x | 0.71x | 1.37x | 1.71x | 1.33x | 1.12x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.71x | 1.33x | 1.12x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 6.24x | 4.61x | 3.79x |
| 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% | 1.72% | 2.4% | 2.92% |
| 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 | 2,331.00 | 2,331.00 | 2,331.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 3.44x | - | - | 8.4% | 688M | |
| 35.16x | 13.77x | 28.57x | 0.51% | 247B | |
| 36.21x | 13.54x | 26.3x | 0.26% | 155B | |
| 45.2x | 12.04x | 33.95x | 0.13% | 62.74B | |
| 44.04x | 17.52x | 34.42x | 1.6% | 32.07B | |
| 79x | 22.14x | 67.89x | 0.15% | 23.46B | |
| 56.2x | 3.09x | 15.03x | 0.14% | 13.31B | |
| 34.59x | 9.29x | 18.16x | 1.85% | 12.55B | |
| 76.99x | 40.63x | 87.89x | 0.38% | 11.62B | |
| 53.09x | 3.25x | 17.5x | 0.28% | 8.42B | |
| Average | 46.39x | 15.03x | 36.64x | 1.37% | 56.69B | |
| Weighted average by Cap. | 40.44x | 14.12x | 31.01x | 0.47% |
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
