Company Valuation: Washhouse Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Market Cap 1 2,842 1,597 2,534 2,410 2,472 2,181
Change - -43.81% 58.67% -4.89% 2.59% -11.76%
Enterprise Value (EV) 2,571 1,396 2,375 2,189 2,417 2,181
Change - -45.71% 70.13% -7.83% 10.43% -9.76%
P/E -16.1x 136x -75.8x 76.8x 230x 25.3x
PBR 1.73x 0.93x 1.5x 1.4x 1.42x -
PEG - -1x 0x -0x -3.5x 0x
Capitalization / Revenue 1.33x 0.83x 1.32x 1.16x 0.98x 0.63x
EV / Revenue 0x 0x 0x 0x 0x 0.63x
EV / EBITDA - - - - - -
EV / EBIT -0x -0x 0x 0x 0x 11.2x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -25.62 1.7 -4.83 4.53 1.55 12.47
Distribution rate - - - - - -
Net sales 1 2,132 1,921 1,914 2,083 2,529 3,439
EBITDA - - - - - -
EBIT 1 -140 -54 13 22 19 195
Net income 1 -176 11 -33 31 10 86
Net Debt -271 -201 -159 -221 -55 -
Reference price 2 412.00 231.00 366.00 348.00 357.00 315.00
Nbr of stocks (in thousands) 6,899 6,913 6,923 6,925 6,925 6,925
Announcement Date 2/9/22 2/9/23 2/9/24 2/10/25 2/12/26 -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
25.26x - - - 13.88M
18.2x3.45x11.26x1.84% 10.38B
17.99x2.58x9.59x - 5.04B
7.02x1.5x5.53x4.54% 5.04B
30.02x2.63x9.83x-.--% 3.85B
13.94x1.4x8.38x-.--% 3.1B
82.25x1x7.51x0.57% 2.19B
12.6x1.94x9x - 1.95B
Average 25.91x 2.07x 8.73x 1.39% 3.94B
Weighted average by Cap. 21.51x 2.43x 9.22x 1.76%

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. 6537 Stock
  4. Valuation Washhouse Co.,Ltd.