Company Valuation: Timee, Inc.

Data adjusted to current consolidation scope
Fiscal Period: April 2025 2026 2027 2028 2029
Market Cap 1 167,367 127,007 131,851 - -
Change - -24.11% 3.81% - -
Enterprise Value (EV) 1 165,063 127,007 124,651 119,451 112,251
Change - -23.06% -1.86% -4.17% -6.03%
P/E 31.9x 49.9x 20.5x 15.3x 12.3x
PBR 11.8x - 5.92x 4.17x 3.28x
PEG 0.4x -0.9x 0x 0.4x 0.5x
Capitalization / Revenue 4.88x 6.21x 2.74x 2.25x 1.95x
EV / Revenue 4.81x 6.21x 2.59x 2.04x 1.66x
EV / EBITDA 23.5x - 12.9x 9.2x 6.66x
EV / EBIT 24.4x 32.4x 13.3x 9.57x 7.33x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 53.76 25.32 64.47 86.5 107.1
Distribution rate - - - - -
Net sales 1 34,289 20,436 48,171 58,552 67,538
EBITDA 1 7,029 - 9,680 12,979 16,863
EBIT 1 6,769 3,919 9,348 12,481 15,313
Net income 1 5,332 2,546 6,443 8,676 10,742
Net Debt 1 -2,303 - -7,200 -12,400 -19,600
Reference price 2 1,716.00 1,263.00 1,322.00 1,322.00 1,322.00
Nbr of stocks (in thousands) 97,533 100,560 99,736 - -
Announcement Date 12/11/25 6/11/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.25x4.57x15.28x2.63% 108B
18.65x0.33x8.24x4.52% 7.33B
13.45x0.28x7.7x4.07% 5.14B
14.12x0.35x5.83x4.3% 4.31B
29.45x0.64x13.42x6.36% 3.75B
73.05x3.12x11.01x-.--% 3.62B
19.1x0.18x7.65x2.36% 2.68B
12.7x - - 4.06% 1.43B
7.28x - - 6.79% 1.06B
Average 23.34x 1.35x 9.88x 3.9% 15.27B
Weighted average by Cap. 22.73x 3.80x 13.99x 2.91%

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

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!