Valuation WirelessGate, Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-19 EDT			5-day change	1st Jan Change
300.00 ^JPY	+1.69%		+4.53%	+24.48%

11-12	WirelessGate, Inc. agreed to acquire FREEDiVE Inc. from Shohei Imai for approximately ¥690 million.	CI
11-12	WirelessGate, Inc. agreed to acquire FREEDiVE Inc. from Shohei Imai for approximately ¥690 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2025
Market Cap ¹	6,028	3,765	2,596	2,623
Change	-	-37.54%	-31.05%	-
Enterprise Value (EV) ¹	6,054	3,096	1,738	1,992
Change	-	-48.86%	-43.87%	-
P/E	-43.1x	-9.7x	99.8x	9.34x
PBR	7.53x	4.22x	2.81x	1.64x
PEG	-	-0x	-1x	-
Capitalization / Revenue	0.56x	0.39x	0.3x	0.31x
EV / Revenue	0.56x	0.32x	0.2x	0.24x
EV / EBITDA	41.2x	-12.8x	8.05x	10.9x
EV / EBIT	96.1x	-10.9x	8.82x	11.5x
EV / FCF	-232x	15.5x	64.7x	-
FCF Yield	-0.43%	6.43%	1.55%	-
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	-13.05	-36.17	2.424	25.81
Distribution rate	-	-	-	-
Net sales ¹	10,745	9,776	8,531	8,348
EBITDA ¹	147	-242	216	183
EBIT ¹	63	-284	197	173
Net income ¹	-139	-388	26	281
Net Debt ¹	26	-669	-858	-631
Reference price ²	562.00	351.00	242.00	241.00
Nbr of stocks (in thousands)	10,727	10,727	10,727	10,886
Announcement Date	3/26/21	3/24/22	3/28/23	3/24/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WIRELESSGATE, INC.	-	-	-	-	20.24M
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	-145.1x	66.11x	220.77x	-	2,437B
SOFTBANK GROUP CORP.	11.74x	7.29x	38.81x	0.15%	251B
T-MOBILE US, INC.	17.36x	2.95x	7.52x	2.27%	197B
AT&T INC.	9.66x	2.3x	6.19x	5.04%	153B
KDDI CORPORATION	14.41x	2.3x	7.56x	2.96%	64.25B
VODAFONE GROUP PLC	12.89x	1.28x	4.38x	3.92%	32.59B
ADVANCED INFO SERVICE	20.13x	5.45x	9.97x	4.72%	32.25B
CHINA UNICOM (HONG KONG) LIMITED	9.38x	0.34x	1.4x	7.19%	27.02B
TELENOR ASA	12.45x	3.46x	7.63x	6.72%	20.57B
Average	-4.12x	10.17x	33.80x	4.12%	321.47B
Weighted average by Cap.	-106.79x	51.12x	171.52x	2.65%