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.($)
- - - - 34.18M
14.44x3.94x9.18x1.43% 494B
21.62x6.4x19.22x-.--% 327B
24.56x2.62x13.52x-.--% 152B
5.56x122.88x4.45x0.1% 137B
33.18x4.04x26.47x-.--% 99.93B
9.07x7.81x89.3x0.69% 89.72B
29.28x5.54x15.65x-.--% 88.39B
75.14x4.45x21.73x-.--% 83.66B
7.84x2.77x39.38x0.6% 36.64B
Average 24.52x 17.83x 26.54x 0.31% 150.73B
Weighted average by Cap. 21.21x 15.46x 19.09x 0.53%

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.