Valuation VELTRA Corporation

Stocks

Delayed Japan Exchange 21:42:35 2026-10-05 EDT			5-day change	1st Jan Change
142.00 ^JPY	+0.71%		-4.70%	-18.86%

24-02-04	VELTRA Corporation announced that it has received ¥499.99968 million in funding from JTB Corp.	CI
24-01-16	VELTRA Corporation announced that it expects to receive ¥499.99968 million in funding from JTB Corp.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	13,076	14,887	20,955	20,921	9,880	6,405
Change	-	13.85%	40.77%	-0.16%	-52.77%	-35.18%
Enterprise Value (EV) ¹	12,919	13,715	18,656	17,726	4,714	718.8
Change	-	6.16%	36.03%	-4.99%	-73.41%	-84.75%
P/E	-8.44x	-12.8x	-25.8x	-367x	-24.2x	45.9x
PBR	23.7x	12.9x	15.4x	15.6x	3.94x	2.42x
PEG	-	0.4x	0.7x	3.9x	-0x	-0x
Capitalization / Revenue	14.7x	30.3x	18x	6.7x	2.3x	1.4x
EV / Revenue	14.5x	27.9x	16x	5.68x	1.1x	0.16x
EV / EBITDA	-11.8x	-15.3x	-30.7x	227x	-589x	2.51x
EV / EBIT	-9.68x	-12.5x	-23.5x	-265x	-26.8x	6.85x
EV / FCF	-4.26x	-40.5x	44x	15.2x	20.9x	1.34x
FCF Yield	-23.5%	-2.47%	2.27%	6.59%	4.79%	74.4%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-53.57	-35.11	-22.91	-1.603	-11.16	3.81
Distribution rate	-	-	-	-	-	-
Net sales ¹	890	492	1,163	3,123	4,304	4,581
EBITDA ¹	-1,099	-898	-607	78	-8	286
EBIT ¹	-1,334	-1,098	-795	-67	-176	105
Net income ¹	-1,547	-1,157	-794	-57	-407	140
Net Debt ¹	-157	-1,172	-2,299	-3,195	-5,166	-5,686
Reference price ²	452.00	450.00	590.00	588.00	270.00	175.00
Nbr of stocks (in thousands)	28,930	33,081	35,517	35,580	36,593	36,599
Announcement Date	3/25/21	3/29/22	3/28/23	3/28/24	3/27/25	3/23/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VELTRA CORPORATION	-	-	-	-	33.19M
ALPHABET INC.	16.65x	8.13x	17.36x	0.25%	4,184B
META PLATFORMS, INC.	23.36x	7.38x	12.98x	0.29%	1,855B
MASTERCARD, INC.	28.25x	13.25x	20.94x	0.64%	484B
TENCENT HOLDINGS LIMITED	14.53x	3.88x	8.97x	1.4%	483B
NETFLIX, INC.	18.71x	5.55x	16.66x	-.--%	279B
ALIBABA GROUP HOLDING LIMITED	20.59x	1.49x	10.26x	1.03%	263B
SHOPIFY INC.	94.21x	12.39x	66.51x	-.--%	195B
UBER TECHNOLOGIES, INC.	21.41x	2.45x	12.44x	-.--%	139B
SK SQUARE CO., LTD.	3.08x	86.09x	2.34x	0.13%	114B
Average	26.75x	15.62x	18.72x	0.42%	799.49B
Weighted average by Cap.	20.76x	8.81x	16.70x	0.36%