Valuation fonfun corporation

Stocks

Delayed Japan Exchange 03:33:53 02/10/2026 +03			5-day change	1st Jan Change
354.00 ^JPY	-1.67%		-1.39%	+6.41%

09-29	Fonfun corporation agreed to acquire ICS, inc. from G Holdings Co., Ltd. for approximately ¥110 million.	CI
04-30	Fonfun corporation agreed to acquire Sales support SaaS business of Dgloss Co., Ltd. for ¥340 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2026
Market Cap ¹	1,785	967.4	1,101	6,873
Change	-	-45.8%	13.79%	-
Enterprise Value (EV) ¹	1,494	667.4	836.8	7,380
Change	-	-55.32%	25.38%	-
P/E	43.5x	-56.9x	27.5x	16.4x
PBR	3.13x	1.75x	1.86x	4.86x
PEG	-	0x	-0x	-
Capitalization / Revenue	3.01x	1.74x	1.73x	3.26x
EV / Revenue	2.52x	1.2x	1.31x	3.5x
EV / EBITDA	15.9x	13.6x	9.84x	18.4x
EV / EBIT	33.2x	60.7x	18.2x	30.1x
EV / FCF	20.9x	23.8x	10.3x	-
FCF Yield	4.79%	4.2%	9.71%	-
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	2.048	-0.8494	1.999	19.94
Distribution rate	-	-	-	-
Net sales ¹	592	556	638	2,111
EBITDA ¹	94	49	85	400
EBIT ¹	45	11	46	245
Net income ¹	41	-17	40	424
Net Debt ¹	-291	-300	-264	507
Reference price ²	89.17	48.33	55.00	327.00
Nbr of stocks (in thousands)	20,017	20,015	20,014	21,018
Announcement Date	6/25/21 A	6/24/22 A	6/29/23 A	6/25/26 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.($)
FONFUN CORPORATION	-	-	-	-	48.91M
ALPHABET INC.	16.67x	8.14x	17.39x	0.25%	4,190B
META PLATFORMS, INC.	23.23x	7.35x	12.93x	0.29%	1,847B
TENCENT HOLDINGS LIMITED	14.88x	3.97x	9.19x	1.37%	494B
MASTERCARD, INC.	28.21x	13.23x	20.91x	0.64%	483B
NETFLIX, INC.	19.42x	5.75x	17.28x	-.--%	290B
ALIBABA GROUP HOLDING LIMITED	21.02x	1.52x	10.44x	1.01%	267B
SHOPIFY INC.	92.29x	12.12x	65.11x	-.--%	191B
UBER TECHNOLOGIES, INC.	21.46x	2.46x	12.51x	-.--%	140B
PDD HOLDINGS INC.	7.99x	0.88x	3.8x	-.--%	111B
Average	27.24x	6.16x	18.84x	0.4%	801.31B
Weighted average by Cap.	20.78x	7.60x	16.69x	0.36%