Valuation Keyware Solutions Inc.

Stocks

Delayed Japan Exchange 09:30:00 19/08/2026 +03			5-day change	1st Jan Change
1,096.00 ^JPY	-0.18%		-4.45%	-11.83%

05-21	Keyware Solutions Inc. Announces Year End Dividend for the Fiscal Year Ended 2026, Payable on June 11, 2026	CI
05-21	Keyware Solutions Inc. Provides Dividend Guidance for the Second Quarter and Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	5,013	4,971	4,325	6,481	5,877	9,281
Change	-	-0.85%	-12.98%	49.83%	-9.32%	57.92%
Enterprise Value (EV) ¹	5,511	4,436	3,287	4,517	4,014	5,916
Change	-	-19.52%	-25.88%	37.4%	-11.13%	47.38%
P/E	7.61x	8.72x	8.97x	8.89x	5.72x	11.6x
PBR	0.83x	0.67x	0.55x	0.75x	0.8x	1.16x
PEG	-	-0.3x	-0.6x	0.2x	0.1x	-0.5x
Capitalization / Revenue	0.27x	0.27x	0.23x	0.32x	0.28x	0.41x
EV / Revenue	0.3x	0.24x	0.17x	0.22x	0.19x	0.26x
EV / EBITDA	7.76x	7.03x	4.01x	4.19x	3.45x	4.23x
EV / EBIT	8.68x	8.05x	4.45x	5.17x	4.36x	5.23x
EV / FCF	-12.2x	14x	7.31x	3.91x	-7.29x	2.74x
FCF Yield	-8.18%	7.16%	13.7%	25.6%	-13.7%	36.5%
Dividend per Share ²	12	12	12	20	32	34
Rate of return	1.63%	1.94%	2.23%	2.48%	4.39%	3.06%
EPS ²	96.49	70.98	59.97	90.59	127.5	95.84
Distribution rate	12.4%	16.9%	20%	22.1%	25.1%	35.5%
Net sales ¹	18,627	18,427	19,173	20,511	21,101	22,724
EBITDA ¹	710	631	819	1,079	1,164	1,400
EBIT ¹	635	551	739	873	921	1,131
Net income ¹	685	556	482	729	1,031	801
Net Debt ¹	498	-535	-1,038	-1,964	-1,863	-3,365
Reference price ²	734.00	619.00	538.00	805.00	729.00	1,110.00
Nbr of stocks (in thousands)	6,830	8,030	8,040	8,051	8,062	8,361
Announcement Date	6/23/21 A	6/23/22 A	6/21/23 A	6/25/24 A	6/24/25 A	6/24/26 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.($)
KEYWARE SOLUTIONS INC.	-	-	-	-	57.52M
ORACLE CORPORATION	22.32x	6.08x	10.87x	1.43%	411B
SAP SE	25.9x	5.18x	16.32x	1.47%	244B
SERVICENOW, INC.	77.35x	7.51x	20.11x	-.--%	124B
CONSTELLATION SOFTWARE INC.	36.99x	3.47x	12.75x	0.18%	45.74B
STRATEGY INC	-46.77x	77.3x	666.24x	-.--%	35.55B
FAIR ISAAC CORPORATION	28.56x	11.24x	18.35x	-.--%	23.28B
TOAST, INC.	36.91x	2.44x	22.18x	-.--%	20.2B
GUIDEWIRE SOFTWARE, INC.	102.03x	9.77x	39.68x	-.--%	14.8B
TRIMBLE, INC.	-613.32x	3.64x	12.2x	-	13.29B
Average	-36.67x	14.07x	90.96x	0.38%	93.16B
Weighted average by Cap.	21.31x	8.70x	39.53x	1.04%