Valuation Almedio Inc.

Stocks

Market Closed - Japan Exchange 09:30:00 30/10/2026 +03			5-day change	1st Jan Change
267.00 ^JPY	-0.37%		+8.98%	+68.99%

25/03/25	Tranche Update on Almedio Inc.'s Equity Buyback Plan announced on February 4, 2025.	CI
24/03/25	Almedio Inc's Equity Buyback announced on February 4, 2025, has closed with 659,300 shares, representing 3.19% for ¥0.66 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	2,542	2,752	7,233	21,707	5,830	6,091
Change	-	8.28%	162.81%	200.13%	-73.14%	4.47%
Enterprise Value (EV) ¹	1,340	1,970	6,560	18,178	2,275	2,505
Change	-	47.07%	232.96%	177.12%	-87.48%	10.08%
P/E	-18.8x	-68.4x	42.8x	8.54x	12.6x	-13x
PBR	1.01x	1.01x	2.14x	2.89x	0.71x	0.77x
PEG	-	1x	-0x	0x	-0.2x	0x
Capitalization / Revenue	0.95x	0.84x	1.46x	1.88x	1.01x	2.57x
EV / Revenue	0.5x	0.6x	1.33x	1.57x	0.39x	1.06x
EV / EBITDA	19.7x	13.5x	9.85x	5.19x	2.06x	-4.84x
EV / EBIT	-122x	26.3x	12.3x	5.4x	2.62x	-3.03x
EV / FCF	-14.9x	-2.88x	-10.6x	-475x	-29.5x	16.7x
FCF Yield	-6.73%	-34.7%	-9.48%	-0.21%	-3.39%	6%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-9.189	-2.601	9.12	123.4	23.05	-23.46
Distribution rate	-	-	-	-	-	-
Net sales ¹	2,681	3,266	4,940	11,557	5,800	2,372
EBITDA ¹	68	146	666	3,502	1,103	-518
EBIT ¹	-11	75	535	3,364	867	-826
Net income ¹	-135	-39	164	2,328	476	-470
Net Debt ¹	-1,202	-782	-673	-3,529	-3,555	-3,586
Reference price ²	173.00	178.00	390.00	1,054.00	291.00	304.00
Nbr of stocks (in thousands)	14,691	15,461	18,545	20,595	20,036	20,036
Announcement Date	6/28/21 A	6/24/22 A	6/28/23 A	6/27/24 A	6/30/25 A	6/23/26 A

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.($)
ALMEDIO INC.	-	-	-	-	33.96M
DELL TECHNOLOGIES INC.	17.49x	1.48x	11.7x	0.6%	270B
SANDISK CORPORATION	5.07x	3.11x	3.79x	-.--%	164B
SEAGATE TECHNOLOGY HOLDINGS PLC	16.27x	7.07x	12.62x	0.47%	148B
WESTERN DIGITAL CORPORATION	15.05x	6.25x	11.16x	0.18%	137B
HEWLETT PACKARD ENTERPRISE COMPANY	19.73x	1.86x	9.54x	1.03%	73.13B
EVERPURE, INC.	130.25x	8.05x	35.5x	-.--%	42.31B
NETAPP, INC.	25.67x	4.59x	13.91x	1.05%	39.12B
QUANTA COMPUTER INC.	11.86x	0.36x	10.18x	5.98%	37.56B
ASIA VITAL COMPONENTS CO., LTD.	29.77x	5.22x	17.82x	1.41%	37.23B
Average	30.13x	4.22x	14.02x	1.19%	94.79B
Weighted average by Cap.	20.60x	3.88x	11.57x	0.68%