Company Valuation: WITZ Corporation

Data adjusted to current consolidation scope
Fiscal Period: August 2020 2021 2022 2023 2024 2025
Market Cap 1 14,817 6,586 4,442 4,492 3,233 5,616
Change - -55.55% -32.55% 1.12% -28.02% 73.7%
Enterprise Value (EV) 1 13,024 4,540 2,384 2,574 1,461 3,467
Change - -65.14% -47.49% 7.97% -43.22% 137.26%
P/E 68.3x 32x 25.4x 34x 11.9x 13.2x
PBR 7.92x 3.14x 1.96x 1.97x 1.31x 1.99x
PEG - -4.3x -1.7x -1.5x 0x 0.2x
Capitalization / Revenue 6.67x 3x 1.89x 1.8x 0.93x 1.16x
EV / Revenue 5.86x 2.07x 1.02x 1.03x 0.42x 0.71x
EV / EBITDA 36.8x 15.5x 9.03x 11.5x 4.12x 5.25x
EV / EBIT 38.8x 16.4x 10.1x 13.8x 5.18x 6.13x
EV / FCF 77.5x 21.9x 18.3x 18.7x 9.39x 6.11x
FCF Yield 1.29% 4.56% 5.46% 5.36% 10.6% 16.4%
Dividend per Share 2 4 6 8 8 14 15
Rate of return 0.11% 0.38% 0.75% 0.73% 1.75% 1.06%
EPS 2 53.49 49.51 42.01 32.34 67.67 106.4
Distribution rate 7.48% 12.1% 19% 24.7% 20.7% 14.1%
Net sales 1 2,222 2,198 2,345 2,501 3,477 4,856
EBITDA 1 354 293 264 223 355 661
EBIT 1 336 277 237 187 282 566
Net income 1 221 206 175 133 275 424
Net Debt 1 -1,793 -2,046 -2,058 -1,918 -1,772 -2,149
Reference price 2 3,655.00 1,583.00 1,065.00 1,100.00 802.00 1,409.00
Nbr of stocks (in thousands) 4,054 4,160 4,171 4,084 4,032 3,986
Announcement Date 11/26/20 11/26/21 11/29/22 11/28/23 11/28/24 11/26/25
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 29.94M
24.38x9x14.65x0.81% 3,567B
113.92x49.17x79.81x-.--% 415B
67.37x14.21x29.97x-.--% 89.08B
438.65x18.86x74.29x-.--% 88.81B
153.12x8.95x22.84x-.--% 79.12B
40.29x2.04x16.24x-.--% 73.16B
126.04x5.18x24.99x-.--% 45.18B
160.03x5.08x19.53x-.--% 40.08B
26.68x5.46x26.22x-.--% 35.11B
Average 127.83x 13.10x 34.28x 0.09% 443.21B
Weighted average by Cap. 46.76x 12.84x 22.66x 0.65%

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. 4440 Stock
  4. Valuation WITZ Corporation