Valuation Interfactory, Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 09:30:00 27/07/2026 +03			5-day change	1st Jan Change
351.00 ^JPY	+1.15%		-0.57%	-17.99%

22/02/24	Tranche Update on Interfactory, Inc.'s Equity Buyback Plan announced on February 21, 2024.	CI
22/02/24	Interfactory, Inc.'s Equity Buyback announced on February 21, 2024, has closed with 90,000 shares, representing 2.18% for $46.98 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025
Market Cap ¹	9,188	4,042	2,846	1,920	2,162
Change	-	-56.01%	-29.6%	-32.52%	12.61%
Enterprise Value (EV) ¹	8,602	3,816	2,795	2,014	2,055
Change	-	-55.64%	-26.76%	-27.93%	2.04%
P/E	67.3x	202x	136x	-62.9x	15.8x
PBR	9.65x	4.01x	2.54x	1.84x	1.83x
PEG	9.77x	-2.4x	75.4x	0x	-0x
Capitalization / Revenue	4.23x	1.77x	1.14x	0.74x	0.76x
EV / Revenue	3.96x	1.67x	1.12x	0.78x	0.72x
EV / EBITDA	34.1x	39.3x	20.3x	12.7x	5.18x
EV / EBIT	41.2x	103x	51.8x	-80.6x	10.5x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	34.19	4.99	5.08	-7.571	33.96
Distribution rate	-	-	-	-	-
Net sales ¹	2,170	2,283	2,487	2,595	2,864
EBITDA ¹	252	97	138	159	397
EBIT ¹	209	37	54	-25	196
Net income ¹	131	20	22	-31	137
Net Debt ¹	-586	-226	-51	94	-107
Reference price ²	2,302.00	1,009.00	690.00	476.00	536.00
Nbr of stocks (in thousands)	3,992	4,006	4,124	4,034	4,034
Announcement Date	8/27/21 A	8/26/22 A	8/25/23 A	8/23/24 A	8/20/25 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.($)
INTERFACTORY, INC.	-	-	-	-	8.55M
MICROSOFT CORPORATION	22.02x	8.43x	13.96x	0.96%	2,835B
PALANTIR TECHNOLOGIES INC.	90.94x	36.68x	61.16x	-.--%	295B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	110.51x	35.26x	111.51x	0.16%	114B
CADENCE DESIGN SYSTEMS, INC.	72.53x	14.58x	31.79x	-.--%	89.98B
DATADOG, INC.	445.91x	19.13x	76.92x	-.--%	87.87B
SYNOPSYS, INC.	138.39x	8.16x	20.83x	-.--%	71.51B
SEA LIMITED	33.28x	1.73x	13.55x	-.--%	61.25B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	117.59x	4.93x	24.38x	-.--%	43.01B
ROBLOX CORPORATION	-31.93x	4.18x	20x	-.--%	34.04B
Average	111.03x	14.79x	41.57x	0.12%	363.14B
Weighted average by Cap.	45.00x	11.78x	23.12x	0.76%