Company Valuation: Yappli, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024
Market Cap 1 67,649 46,248 14,238 12,909 11,415
Change - -31.64% -69.21% -9.34% -11.57%
Enterprise Value (EV) 1 66,048 44,603 13,506 12,195 10,817
Change - -32.47% -69.72% -9.71% -11.3%
P/E -83.2x -48.4x -15.1x -172x 15.3x
PBR 32x 20.5x 10.6x 9.46x 5.22x
PEG 2.4x -4.88x 6.65x 1.9x -0x
Capitalization / Revenue 28.3x 14.2x 3.44x 2.65x 2.07x
EV / Revenue 27.6x 13.7x 3.26x 2.51x 1.96x
EV / EBITDA - - - - -
EV / EBIT -112x -48x -16.5x 46x 19.6x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -69.68 -76.6 -74.86 -5.822 57.58
Distribution rate - - - - -
Net sales 1 2,390 3,263 4,142 4,864 5,511
EBITDA -532 -868 -757 316 575
EBIT 1 -590 -929 -819 265 551
Net income 1 -632 -939 -941 -74 748
Net Debt 1 -1,601 -1,645 -732 -714 -598
Reference price 2 5,800.00 3,710.00 1,128.00 1,001.00 880.00
Nbr of stocks (in thousands) 11,664 12,466 12,623 12,896 12,972
Announcement Date 3/31/21 3/30/22 3/31/23 3/29/24 3/28/25
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 64.39M
22.96x3.75x13.08x2.89% 220B
14.1x1.55x8.16x3.4% 116B
-115.94x18.44x106.65x-.--% 115B
15.54x2.85x10.74x5.29% 91.23B
20.92x5.47x13.43x2.72% 63.24B
14.86x2.16x9.18x5.24% 48.26B
21.83x1.79x11.03x1.39% 42.01B
21.31x1.62x10.27x0.87% 40.75B
18.11x2.29x10.97x4.82% 37.32B
Average 3.74x 4.43x 21.50x 2.96% 77.42B
Weighted average by Cap. -0.91x 5.24x 25.38x 2.86%

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. 4168 Stock
  4. Valuation Yappli, Inc.