Valuation User Local, Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-25 EDT			5-day change	1st Jan Change
1,623.00 ^JPY	+2.33%		+3.57%	-16.51%

08-07	Tranche Update on User Local, Inc.'s Equity Buyback Plan announced on February 13, 2026.	CI
08-06	User Local, Inc. Provides Dividend Guidance for the Second Quarter End and Year End of Fiscal Year Ending June 30, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	27,559	34,227	24,916	40,904	32,002	30,307
Change	-	24.19%	-27.2%	64.17%	-21.76%	-5.3%
Enterprise Value (EV) ¹	23,525	29,532	19,597	34,538	24,326	21,762
Change	-	25.53%	-33.64%	76.24%	-29.57%	-10.54%
P/E	33.4x	28.3x	35.1x	43.4x	27.1x	21.4x
PBR	3.51x	3.63x	4.52x	6.47x	4.17x	3.49x
PEG	-	0.6x	-0.8x	1.3x	1.1x	1x
Capitalization / Revenue	16.5x	16.4x	9.29x	12.4x	8.19x	6.62x
EV / Revenue	14.1x	14.1x	7.3x	10.5x	6.23x	4.75x
EV / EBITDA	32.9x	33.5x	18.7x	24.7x	13.9x	10.8x
EV / EBIT	34.2x	34.5x	19.1x	25.2x	14.1x	11x
EV / FCF	42.3x	52.3x	33.1x	35x	19.6x	21.3x
FCF Yield	2.37%	1.91%	3.02%	2.86%	5.1%	4.7%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	53.24	76.58	44.73	59.21	73.57	88.71
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,667	2,088	2,683	3,288	3,907	4,581
EBITDA ¹	716	881	1,047	1,396	1,755	2,012
EBIT ¹	687	855	1,024	1,372	1,728	1,971
Net income ¹	419	615	721	954	1,185	1,429
Net Debt ¹	-4,034	-4,695	-5,319	-6,366	-7,676	-8,545
Reference price ²	1,780.00	2,171.00	1,570.00	2,567.00	1,992.00	1,897.00
Nbr of stocks (in thousands)	15,482	15,765	15,870	15,935	16,065	15,976
Announcement Date	9/25/20	9/22/21	9/22/22	9/22/23	9/20/24	9/17/25

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.($)
USER LOCAL, INC.	-	-	-	-	162M
IBM	22.15x	3.63x	12.69x	3%	212B
SNOWFLAKE INC.	-131.72x	18.37x	101.87x	-.--%	118B
ACCENTURE PLC	13.08x	1.46x	7.67x	3.67%	108B
TATA CONSULTANCY SERVICES LTD.	13.48x	2.45x	9.24x	6.1%	78.59B
RELX PLC	19.72x	5.2x	12.78x	2.88%	58.2B
FUJITSU LIMITED	22.67x	1.87x	11.67x	1.29%	44.4B
INFOSYS LIMITED	13.12x	1.89x	8x	5.94%	42.26B
NEC CORPORATION	20.9x	1.59x	10.12x	0.89%	40.58B
OKTA, INC.	98.2x	9.76x	36.48x	-.--%	34.12B
Average	10.18x	5.14x	23.39x	2.64%	73.7B
Weighted average by Cap.	-2.05x	5.65x	26.56x	2.75%