|
Market Closed -
Japan Exchange
02:30:00 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 212.00 JPY | +0.47% |
|
-0.93% | -19.08% |
| 06-30 | Voltage Incorporation completed the acquisition of Opera House Co., Ltd. from Ryuji Kaneko. | CI |
| 06-10 | Voltage Incorporation agreed to acquire Opera House Co., Ltd. from Ryuji Kaneko. | CI |
Company Valuation: Voltage Incorporation
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 3,102 | 2,293 | 2,113 | 1,721 | 1,697 | 1,387 |
| Change | - | -26.09% | -7.84% | -18.54% | -1.41% | -18.27% |
| Enterprise Value (EV) 1 | 1,409 | 845.7 | 739.9 | 31.12 | 119.8 | 101.9 |
| Change | - | -39.97% | -12.51% | -95.79% | 285.05% | -15% |
| P/E | 19x | -5.56x | -54.2x | 344x | 130x | -17.3x |
| PBR | 1.18x | 1.05x | 0.98x | 0.79x | 0.77x | 0.62x |
| PEG | - | 0x | 0.6x | -3x | 1x | 0x |
| Capitalization / Revenue | 0.45x | 0.43x | 0.5x | 0.5x | 0.6x | 0.59x |
| EV / Revenue | 0.2x | 0.16x | 0.17x | 0.01x | 0.04x | 0.04x |
| EV / EBITDA | 7.83x | -2.57x | -15.4x | -0.54x | 1.87x | -0.79x |
| EV / EBIT | 8.86x | -2.33x | -8.7x | -0.33x | 7.99x | -0.59x |
| EV / FCF | 11.7x | 8.09x | 40.5x | -1.2x | -19.2x | -0.87x |
| FCF Yield | 8.54% | 12.4% | 2.47% | -83.5% | -5.22% | -115% |
| Dividend per Share 2 | 8 | - | - | - | - | - |
| Rate of return | 1.66% | - | - | - | - | - |
| EPS 2 | 25.45 | -64.15 | -6.073 | 0.7786 | 2.024 | -12.31 |
| Distribution rate | 31.4% | - | - | - | - | - |
| Net sales 1 | 6,902 | 5,392 | 4,257 | 3,456 | 2,818 | 2,366 |
| EBITDA 1 | 180 | -329 | -48 | -58 | 64 | -129 |
| EBIT 1 | 159 | -363 | -85 | -95 | 15 | -174 |
| Net income 1 | 163 | -412 | -39 | 5 | 13 | -80 |
| Net Debt 1 | -1,693 | -1,447 | -1,373 | -1,690 | -1,577 | -1,285 |
| Reference price 2 | 483.00 | 357.00 | 329.00 | 268.00 | 264.00 | 213.00 |
| Nbr of stocks (in thousands) | 6,422 | 6,422 | 6,422 | 6,422 | 6,427 | 6,511 |
| Announcement Date | 9/30/21 | 9/30/22 | 9/25/23 | 9/27/24 | 9/29/25 | 9/28/26 |
1JPY in Million2JPY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 8.8M | |
| 26.61x | 9.82x | 16.02x | 0.73% | 3,895B | |
| 126.89x | 56.1x | 91.33x | -.--% | 473B | |
| 18.99x | 5.52x | 9.62x | 1.58% | 382B | |
| 241.45x | 21.53x | 63.04x | -.--% | 311B | |
| 29.96x | 6.06x | 18.99x | 1.25% | 277B | |
| 2575.7x | 43.13x | 141.09x | -.--% | 264B | |
| 100.91x | 10.01x | 26.8x | -.--% | 164B | |
| 58.59x | 15.69x | 41.34x | -.--% | 132B | |
| 14.46x | 3.85x | 8.04x | -.--% | 103B | |
| Average | 354.84x | 19.08x | 46.25x | 0.4% | 600.23B | |
| Weighted average by Cap. | 160.09x | 15.12x | 30.34x | 0.63% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 3639 Stock
- Valuation Voltage Incorporation
Select your edition
All financial news and data tailored to specific country editions
