Valuation VIXTON Corporation

Stocks

Delayed Japan Exchange 20:56:52 2026-10-26 EDT			5-day change	1st Jan Change
52.00 ^JPY	+1.96%		-7.14%	-11.86%

03-30	Uniroot Co., Ltd. completed the acquisition of Sanwa Seisakusho Co., Ltd. from Path Corporation for ¥800.	CI
11-30	Path Corporation announced that it has received ¥2.5 million in funding from Evolution Capital Management LLC, Sustaina Co., Ltd.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	4,612	2,364	2,992	9,011	7,191	5,540
Change	-	-48.74%	26.54%	201.17%	-20.19%	-22.96%
Enterprise Value (EV) ¹	4,407	2,519	2,820	8,715	7,150	5,433
Change	-	-42.84%	11.92%	209.04%	-17.95%	-24.02%
P/E	-8.17x	-3.06x	-10.8x	-50.1x	-22.5x	-4.06x
PBR	7.05x	5.04x	2.77x	7.75x	2.91x	2.91x
PEG	-	-0.2x	0.1x	1.3x	-0.7x	-0x
Capitalization / Revenue	2.09x	1.12x	1.5x	3.88x	3.19x	2.34x
EV / Revenue	2x	1.19x	1.42x	3.76x	3.17x	2.29x
EV / EBITDA	-8.43x	-3.96x	-14.4x	-63.1x	-43.3x	-6.89x
EV / EBIT	-8.18x	-3.78x	-12.8x	-50.7x	-34.2x	-5.96x
EV / FCF	-14.1x	-4.39x	-7.31x	-94.2x	-9.16x	-6.48x
FCF Yield	-7.1%	-22.8%	-13.7%	-1.06%	-10.9%	-15.4%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-18.35	-20.93	-5.464	-3.293	-4.35	-16.52
Distribution rate	-	-	-	-	-	-
Net sales ¹	2,208	2,114	1,991	2,320	2,253	2,370
EBITDA ¹	-523	-637	-196	-138	-165	-789
EBIT ¹	-539	-666	-221	-172	-209	-911
Net income ¹	-538	-745	-256	-175	-276	-1,276
Net Debt ¹	-205	155	-172	-296	-41	-107
Reference price ²	150.00	64.00	59.00	165.00	98.00	67.00
Nbr of stocks (in thousands)	30,750	36,945	50,710	54,610	73,377	82,680
Announcement Date	6/30/21	6/30/22	6/30/23	6/28/24	6/27/25	6/25/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VIXTON CORPORATION	-	-	-	-	27.42M
PROCTER & GAMBLE COMPANY	23.64x	4.44x	16.31x	2.74%	373B
L'ORÉAL	33.08x	5.04x	20.91x	1.77%	260B
UNILEVER PLC	19.65x	2.91x	12.86x	3.21%	142B
COLGATE-PALMOLIVE COMPANY	25.93x	3.81x	16.03x	2.29%	74.97B
GALDERMA GROUP AG	60.09x	8.59x	33.12x	0.25%	54B
HINDUSTAN UNILEVER LIMITED	37.63x	6.06x	26.34x	2.48%	44.92B
ESTEE LAUDER	37.25x	2.78x	15.49x	1.42%	39.32B
KENVUE INC.	20.62x	2.87x	11.95x	4.31%	37.59B
KIMBERLY-CLARK CORPORATION	18.78x	2.51x	11.63x	4.68%	36.63B
Average	30.74x	4.34x	18.29x	2.57%	106.3B
Weighted average by Cap.	28.25x	4.44x	17.89x	2.47%