|
Delayed
Japan Exchange
00:42:43 2026-09-18 EDT
|
5-day change | 1st Jan Change | ||
| 236.00 JPY | +0.85% |
|
+2.16% | -9.92% |
| 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 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 2,737 | 3,102 | 2,293 | 2,113 | 1,721 | 1,697 |
| Change | - | 13.33% | -26.09% | -7.84% | -18.54% | -1.41% |
| Enterprise Value (EV) 1 | 1,207 | 1,409 | 845.7 | 739.9 | 31.12 | 119.8 |
| Change | - | 16.72% | -39.97% | -12.51% | -95.79% | 285.05% |
| P/E | -15.9x | 19x | -5.56x | -54.2x | 344x | 130x |
| PBR | 1.2x | 1.18x | 1.05x | 0.98x | 0.79x | 0.77x |
| PEG | - | -0x | 0x | 0.6x | -3x | 1x |
| Capitalization / Revenue | 0.42x | 0.45x | 0.43x | 0.5x | 0.5x | 0.6x |
| EV / Revenue | 0.18x | 0.2x | 0.16x | 0.17x | 0.01x | 0.04x |
| EV / EBITDA | -16.8x | 7.83x | -2.57x | -15.4x | -0.54x | 1.87x |
| EV / EBIT | -14x | 8.86x | -2.33x | -8.7x | -0.33x | 7.99x |
| EV / FCF | -5.01x | 11.7x | 8.09x | 40.5x | -1.2x | -19.2x |
| FCF Yield | -19.9% | 8.54% | 12.4% | 2.47% | -83.5% | -5.22% |
| Dividend per Share 2 | - | 8 | - | - | - | - |
| Rate of return | - | 1.66% | - | - | - | - |
| EPS 2 | -28.48 | 25.45 | -64.15 | -6.073 | 0.7786 | 2.024 |
| Distribution rate | - | 31.4% | - | - | - | - |
| Net sales 1 | 6,587 | 6,902 | 5,392 | 4,257 | 3,456 | 2,818 |
| EBITDA 1 | -72 | 180 | -329 | -48 | -58 | 64 |
| EBIT 1 | -86 | 159 | -363 | -85 | -95 | 15 |
| Net income 1 | -160 | 163 | -412 | -39 | 5 | 13 |
| Net Debt 1 | -1,530 | -1,693 | -1,447 | -1,373 | -1,690 | -1,577 |
| Reference price 2 | 453.00 | 483.00 | 357.00 | 329.00 | 268.00 | 264.00 |
| Nbr of stocks (in thousands) | 6,042 | 6,422 | 6,422 | 6,422 | 6,422 | 6,427 |
| Announcement Date | 9/30/20 | 9/30/21 | 9/30/22 | 9/25/23 | 9/27/24 | 9/29/25 |
1JPY in Million2JPY
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 9.76M | |
| 57.19x | 5.69x | 10.16x | - | 12.61B | |
| -87.37x | 1.5x | 7.76x | -.--% | 9.64B | |
| 11.14x | 4.33x | 8.21x | 6.24% | 7.01B | |
| 26.87x | 4.41x | 22.19x | -.--% | 3.25B | |
| 12.76x | 1.53x | 7.59x | 1.28% | 2.38B | |
| 24.98x | 1.45x | 6.07x | - | 1.57B | |
| 6.25x | 1.05x | 6.43x | 2.81% | 1.5B | |
| 83.94x | - | - | - | 1.42B | |
| Average | 16.97x | 2.85x | 9.77x | 2.07% | 4.38B | |
| Weighted average by Cap. | 6.16x | 3.65x | 9.74x | 2.14% |
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
