|
Market Closed -
Japan Exchange
02:30:00 2026-10-01 EDT
|
5-day change | 1st Jan Change | ||
| 8,753.00 JPY | +0.85% |
|
+2.93% | -12.56% |
| 09-14 | Visional Seeks to Prove Its HR Tech Flywheel |  |
| 09-10 | Visional, Inc. Provides Consolidated Earnings Guidance for the Fiscal Year Ending July 31, 2027 | CI |
Company Valuation: Visional, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: July | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 198,653 | 277,194 | 305,322 | 312,304 | 472,263 | 354,395 | - | - |
| Change | - | 39.54% | 10.15% | 2.29% | 51.22% | -24.96% | - | - |
| Enterprise Value (EV) 1 | 173,823 | 246,477 | 264,191 | 254,243 | 399,484 | 269,804 | 250,690 | 226,855 |
| Change | - | 41.8% | 7.19% | -3.77% | 57.13% | -32.46% | -7.09% | -9.51% |
| P/E | 128x | 45x | 30.4x | 23.8x | 29.6x | 18.9x | 18.1x | 15.2x |
| PBR | 8.82x | 9.67x | 7.83x | 5.99x | 7.08x | 4.1x | 3.37x | 2.82x |
| PEG | - | 0x | 0.5x | 0.8x | 1.4x | 1.2x | 1.4x | 0.8x |
| Capitalization / Revenue | 6.92x | 6.31x | 5.43x | 4.72x | 5.89x | 3.55x | 3x | 2.59x |
| EV / Revenue | 6.06x | 5.61x | 4.69x | 3.84x | 4.98x | 2.72x | 2.12x | 1.66x |
| EV / EBITDA | 57.2x | 28.2x | 18.9x | 13.3x | 17.2x | 9.81x | 8.31x | 6.24x |
| EV / EBIT | 73.4x | 29.6x | 20x | 14.3x | 18.6x | 11x | 9x | 6.76x |
| EV / FCF | 40.6x | 43.6x | 25.3x | 15.3x | 25.1x | 26.4x | 13.1x | 10.1x |
| FCF Yield | 2.46% | 2.29% | 3.95% | 6.55% | 3.99% | 3.79% | 7.64% | 9.88% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 43.37 | 160.9 | 256.8 | 330.7 | 400.8 | 461.4 | 482.6 | 575.2 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 28,698 | 43,954 | 56,273 | 66,146 | 80,161 | 99,300 | 118,111 | 136,697 |
| EBITDA 1 | 3,037 | 8,735 | 13,954 | 19,060 | 23,196 | 27,491 | 30,174 | 36,350 |
| EBIT 1 | 2,368 | 8,320 | 13,225 | 17,837 | 21,442 | 24,563 | 27,855 | 33,560 |
| Net income 1 | 1,420 | 5,858 | 9,928 | 12,990 | 15,950 | 18,566 | 19,406 | 23,268 |
| Net Debt 1 | -24,830 | -30,717 | -41,131 | -58,061 | -72,779 | -82,693 | -103,706 | -127,540 |
| Reference price 2 | 5,540.00 | 7,240.00 | 7,810.00 | 7,880.00 | 11,875.00 | 8,753.00 | 8,753.00 | 8,753.00 |
| Nbr of stocks (in thousands) | 35,858 | 38,287 | 39,094 | 39,632 | 39,770 | 40,488 | - | - |
| Announcement Date | 9/13/21 | 9/14/22 | 9/14/23 | 9/12/24 | 9/11/25 | 9/10/26 | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.24x | 2.68x | 10.21x | -.--% | 2.24B | |
| 30.47x | 5.33x | 20.59x | 0.16% | 149B | |
| 21.09x | 4.31x | 14.45x | 2.77% | 102B | |
| 17.9x | 5.56x | 11.81x | 4.93% | 35.06B | |
| 17.91x | 0.32x | 7.97x | 4.69% | 6.98B | |
| 9.79x | 2.96x | 6.48x | 1.71% | 6.61B | |
| 13.04x | 0.28x | 7.54x | 4.16% | 4.95B | |
| 18.04x | 3.31x | 10.43x | 2% | 4.29B | |
| 13.25x | 0.32x | 5.44x | 4.57% | 4.02B | |
| Average | 17.97x | 2.79x | 10.55x | 2.78% | 35.02B | |
| Weighted average by Cap. | 24.58x | 4.67x | 16.44x | 1.81% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 4194 Stock
- Valuation Visional, Inc.
Select your edition
All financial news and data tailored to specific country editions
