|
Market Closed -
Japan Exchange
09:30:00 12/11/2026 +03
|
5-day change | 1st Jan Change | ||
| 134.00 JPY | -0.74% |
|
-2.19% | -21.64% |
| 10-14 | GameWith Inc. Reports Earnings Results for the First Quarter Ended August 31, 2026 | CI |
| 07-15 | GameWith Inc. Reports Earnings Results for the Full Year Ended May 31, 2026 | CI |
Company Valuation: GameWith Inc.
Data adjusted to current consolidation scope
| Fiscal Period: May | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,545 | 6,931 | 4,558 | 3,562 | 3,335 | 2,358 | - | - |
| Change | - | -18.88% | -34.24% | -21.84% | -6.37% | -29.32% | - | - |
| Enterprise Value (EV) | 5,913 | 4,337 | 2,033 | 1,464 | 1,015 | 2,358 | 2,358 | 2,358 |
| Change | - | -26.64% | -53.13% | -27.96% | -30.66% | 132.16% | 0% | 0% |
| P/E | 72x | 38.9x | -13.3x | -15.1x | 134x | -29.3x | 23.7x | 15.7x |
| PBR | 2.61x | 2.06x | 1.56x | 1.33x | 1.23x | - | - | - |
| PEG | - | 0.7x | 0x | 0.5x | -1x | 0x | -0x | 0.3x |
| Capitalization / Revenue | 2.74x | 1.97x | 1.3x | 1.03x | 0.82x | 0.64x | 0.54x | 0.5x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.64x | 0.54x | 0.5x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | -0x | 0x | -47.2x | 15.7x | 9.43x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 6.57 | 9.99 | -19.57 | -13.5 | 1.43 | -4.6 | 5.7 | 8.6 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,120 | 3,512 | 3,497 | 3,451 | 4,047 | 3,700 | 4,400 | 4,700 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 200 | 337.4 | 67 | -196 | 101.7 | -50 | 150 | 250 |
| Net income 1 | 118 | 179 | -347 | -235 | 25.1 | -80 | 100 | 150 |
| Net Debt | -2,632 | -2,594 | -2,525 | -2,098 | -2,320 | - | - | - |
| Reference price 2 | 473.00 | 389.00 | 261.00 | 204.00 | 191.00 | 135.00 | 135.00 | 135.00 |
| Nbr of stocks (in thousands) | 18,065 | 17,818 | 17,463 | 17,463 | 17,463 | 17,463 | - | - |
| Announcement Date | 7/13/22 A | 7/12/23 A | 7/10/24 A | 7/9/25 A | 7/15/26 A | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -29.35x | - | - | - | 14.75M | |
| 15x | 6.95x | 15.04x | 0.3% | 3,592B | |
| 21.59x | 6.31x | 11.32x | 0.34% | 1,607B | |
| 33.65x | 15.67x | 24.79x | 0.53% | 576B | |
| 14.19x | 3.76x | 8.71x | 1.45% | 470B | |
| 18.01x | 5.32x | 15.95x | -.--% | 265B | |
| 19.7x | 1.39x | 9.33x | 1.07% | 252B | |
| 93.73x | 12.19x | 66.64x | -.--% | 192B | |
| 27.14x | 2.57x | 12.95x | -.--% | 144B | |
| 46.62x | 5.42x | 35.8x | -.--% | 125B | |
| Average | 26.03x | 6.62x | 22.28x | 0.41% | 722B | |
| Weighted average by Cap. | 21.06x | 7.06x | 16.10x | 0.4% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 6552 Stock
- Valuation GameWith Inc.
Select your edition
All financial news and data tailored to specific country editions
