Valuation Billing System Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 13/11/2026 +03			5-day change	1st Jan Change
1,090.00 ^JPY	-0.73%		+2.73%	+9.99%

06-05	Tranche Update on Billing System Corporation's Equity Buyback Plan announced on February 13, 2026.	CI
05-31	Billing System Corporation's Equity Buyback announced on February 13, 2026, has closed with 62,000 shares, representing 0.99% for ¥69.47 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	7,490	6,264	9,547	5,912	8,673	6,233
Change	-	-16.36%	52.41%	-38.08%	46.7%	-28.14%
Enterprise Value (EV) ¹	-1,302	-8,618	-4,031	-13,664	-15,130	-21,586
Change	-	-561.8%	53.23%	-239%	-10.73%	-42.67%
P/E	52.7x	28.3x	29.6x	19.7x	21.4x	15.3x
PBR	3.87x	3.13x	4.22x	2.36x	3.06x	1.99x
PEG	-	0.5x	0.6x	-2.77x	0.6x	31.04x
Capitalization / Revenue	2.59x	1.99x	2.78x	1.56x	2.06x	1.37x
EV / Revenue	-0.45x	-2.74x	-1.17x	-3.61x	-3.59x	-4.75x
EV / EBITDA	-4.88x	-21.7x	-7.53x	-26.3x	-22.4x	-31.3x
EV / EBIT	-5.71x	-24.9x	-8.38x	-29.3x	-24.2x	-33.4x
EV / FCF	-0.69x	-1.38x	3.38x	-2.29x	-3.53x	-5.22x
FCF Yield	-144%	-72.3%	29.5%	-43.7%	-28.4%	-19.1%
Dividend per Share ²	8.75	10	10	12	22.5	25.8
Rate of return	0.74%	1%	0.66%	1.28%	1.63%	2.6%
EPS ²	22.28	35.19	51.36	47.7	64.55	64.87
Distribution rate	39.3%	28.4%	19.5%	25.2%	34.9%	39.8%
Net sales ¹	2,887	3,143	3,434	3,782	4,218	4,546
EBITDA ¹	267	398	535	519	674	690
EBIT ¹	228	346	481	466	626	647
Net income ¹	142	224	323	300	406	408
Net Debt ¹	-8,792	-14,882	-13,578	-19,576	-23,803	-27,819
Reference price ²	1,175.00	996.00	1,518.00	940.00	1,379.00	991.00
Nbr of stocks (in thousands)	6,374	6,289	6,289	6,289	6,289	6,289
Announcement Date	3/25/21 A	3/24/22 A	3/23/23 A	3/26/24 A	3/25/25 A	3/23/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BILLING SYSTEM CORPORATION	-	-	-	-	42.79M
VISA, INC.	28.23x	15.66x	22.2x	0.74%	793B
CINTAS CORPORATION	41.28x	7.5x	26.62x	0.87%	90.34B
UNITED RENTALS, INC.	23.46x	4.71x	10.27x	0.69%	70.53B
BLOCK, INC.	50.89x	1.81x	10.05x	-.--%	49.73B
PAYPAL HOLDINGS, INC.	11.49x	1.49x	7.37x	0.97%	48.43B
NEBIUS GROUP	-59.91x	15.63x	36.3x	-.--%	35.26B
SUNBELT RENTALS HOLDINGS, INC.	21.18x	3.53x	8.36x	1.52%	33.41B
FISERV, INC.	-14.74x	2.97x	7.08x	-.--%	32.72B
CORPAY, INC.	22.37x	6.5x	12.37x	-.--%	29.17B
Average	13.80x	6.64x	15.62x	0.53%	118B
Weighted average by Cap.	25.05x	12.30x	20.08x	0.69%