Company Valuation: VisasQ Inc.

Data adjusted to current consolidation scope
Fiscal Period: February 2021 2022 2023 2024 2025 2026
Market Cap 1 33,947 31,091 15,155 8,597 10,489 5,126
Change - -8.41% -51.26% -43.27% 22.01% -51.13%
Enterprise Value (EV) 1 32,780 32,082 14,904 7,589 8,874 2,588
Change - -2.13% -53.54% -49.08% 16.93% -70.84%
P/E 178x -54x -78.3x -0.66x 49.8x 8.16x
PBR 33.4x 3.06x 1.24x 28.2x 12x 2.8x
PEG - 0x 1.2x -0x -0x 0x
Capitalization / Revenue 21.2x 8.4x 1.81x 0.96x 1.07x 0.51x
EV / Revenue 20.4x 8.67x 1.78x 0.85x 0.91x 0.26x
EV / EBITDA 144x 224x 13.2x 6.3x 6.93x 1.86x
EV / EBIT 157x -286x 3,726x -129x 7.23x 1.93x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 21.74 -63.14 -21.02 -1,404 22.58 67.14
Distribution rate - - - - - -
Net sales 1 1,604 3,702 8,380 8,967 9,780 9,974
EBITDA 1 227 143 1,129 1,205 1,280 1,392
EBIT 1 209 -112 4 -59 1,227 1,341
Net income 1 201 -475 75 -12,635 477 891
Net Debt 1 -1,167 991 -251 -1,008 -1,615 -2,538
Reference price 2 3,865.00 3,410.00 1,645.00 925.00 1,124.00 548.00
Nbr of stocks (in thousands) 8,783 9,118 9,213 9,294 9,332 9,353
Announcement Date 5/31/21 5/31/22 5/31/23 5/31/24 5/30/25 5/29/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 39.36M
15.24x4.07x9.41x1.34% 503B
19.91x5.9x17.73x-.--% 299B
21.45x2.49x12.67x-.--% 141B
3.2x88.24x2.46x0.13% 115B
36.73x4.29x28x-.--% 105B
28.15x5.43x15.26x-.--% 89.26B
10.07x7.23x86.88x0.68% 85.14B
73.2x4.32x20.58x-.--% 81.26B
200.04x3.12x91.14x-.--% 32.13B
Average 45.33x 13.90x 31.57x 0.24% 145.05B
Weighted average by Cap. 25.24x 11.22x 19.58x 0.51%

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. 4490 Stock
  4. Valuation VisasQ Inc.