Valuation Keyware Solutions Inc.

Stocks

Market Closed - Japan Exchange 09:30:00 06/11/2026 +03			5-day change	1st Jan Change
973.00 ^JPY	-4.14%		-3.66%	-21.72%

08-13	Keyware Solutions Inc. Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
05-21	Keyware Solutions Inc. Announces Year End Dividend for the Fiscal Year Ended 2026, Payable on June 11, 2026	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.	-	-	-	-	51.38M
MICROSOFT CORPORATION	26.62x	9.92x	16.06x	0.74%	3,940B
PALANTIR TECHNOLOGIES INC.	95.82x	43.76x	70.53x	-.--%	386B
ORACLE CORPORATION	17.4x	5.28x	9.17x	1.77%	362B
SAP SE	29.16x	5.96x	18.52x	1.28%	271B
PALO ALTO NETWORKS, INC.	203.65x	17.65x	51.68x	-.--%	256B
CROWDSTRIKE HOLDINGS, INC.	1789.01x	36.18x	118.37x	-.--%	223B
APPLOVIN CORPORATION	24.07x	15.46x	18.42x	-.--%	130B
SERVICENOW, INC.	71.34x	6.52x	17.07x	-.--%	106B
ADOBE INC.	13.12x	3.49x	7.29x	-.--%	93.14B
Average	252.24x	16.02x	36.35x	0.42%	576.76B
Weighted average by Cap.	107.22x	13.02x	24.86x	0.68%