Company Valuation: Vestand Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024
Market Cap 1 17.73 7.026 4.732
Change - -60.36% -32.66%
Enterprise Value (EV) 1 20.85 14.85 18.89
Change - -28.79% 27.22%
P/E -4.13x -2.37x -1.66x
PBR 3.14x 2.72x 18x
PEG 1.46x 0.1x 0.1x
Capitalization / Revenue 2.14x 0.76x 0.37x
EV / Revenue 2.52x 1.61x 1.47x
EV / EBITDA -6.67x -5x -11.2x
EV / EBIT -5.51x -4.22x -7.39x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 -0.8301 -0.5719 -0.4952
Distribution rate - - -
Net sales 1 8.282 9.215 12.84
EBITDA 1 -3.126 -2.97 -1.693
EBIT 1 -3.784 -3.515 -2.555
Net income 1 -3.487 -3.04 -2.666
Net Debt 1 3.121 7.82 14.16
Reference price 2 3.4250 1.3575 0.8200
Nbr of stocks (in thousands) 5,176 5,176 5,770
Announcement Date 3/30/23 4/1/24 3/27/25
1USD in Million2USD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 3.16M
27.94x4.49x15.67x2.35% 270B
-91.57x14.47x83.76x-.--% 90.62B
10.05x1.1x5.78x4.8% 82.75B
13.42x2.44x9.2x6.12% 78.49B
19x5.01x12.36x2.99% 57.15B
13.87x2.02x8.47x5.61% 45.32B
19.09x1.53x9.63x1.5% 35.95B
20.08x1.48x9.43x0.99% 35.58B
15.86x2.03x9.43x5.45% 33.03B
Average 5.30x 3.84x 18.19x 3.31% 72.92B
Weighted average by Cap. 6.55x 4.61x 20.72x 3.03%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. VSTD Stock
  4. Valuation Vestand Inc.