Valuation KLab Inc.

Stocks

Market Closed - Japan Exchange 09:30:00 11/09/2026 +03			5-day change	1st Jan Change
175.00 ^JPY	-1.69%		-7.89%	-53.70%

09-03	KLab Inc Announces the Demise of Hiroshi Murakami, Director (Outside Director) and Member of the Audit and Supervisory Committee on August 30, 2026	CI
08-06	KLab Inc. Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	34,401	18,945	17,475	11,609	8,376	28,800
Change	-	-44.93%	-7.76%	-33.56%	-27.85%	243.86%
Enterprise Value (EV) ¹	27,528	15,196	14,963	12,574	8,991	23,811
Change	-	-44.8%	-1.54%	-15.96%	-28.5%	164.84%
P/E	45.1x	-5.49x	-31x	-6.38x	-2.78x	-5.14x
PBR	2.08x	1.47x	1.33x	0.99x	0.81x	2.8x
PEG	-	0x	0.4x	-0x	-0.1x	-0.3x
Capitalization / Revenue	1.01x	0.79x	1.04x	1.08x	1.01x	4.2x
EV / Revenue	0.81x	0.64x	0.89x	1.17x	1.08x	3.47x
EV / EBITDA	6.85x	-34.4x	-66.5x	-14.1x	-7.24x	-19.2x
EV / EBIT	12.8x	-13.8x	-25x	-10.3x	-6.7x	-18.3x
EV / FCF	5.7x	-7.25x	-6.09x	-3.75x	-4.67x	-11.6x
FCF Yield	17.6%	-13.8%	-16.4%	-26.7%	-21.4%	-8.61%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	19.89	-90.38	-13.95	-44.97	-62.88	-73.52
Distribution rate	-	-	-	-	-	-
Net sales ¹	33,952	23,895	16,880	10,717	8,306	6,856
EBITDA ¹	4,018	-442	-225	-891	-1,242	-1,241
EBIT ¹	2,150	-1,105	-599	-1,218	-1,342	-1,304
Net income ¹	767	-3,468	-541	-1,819	-2,782	-4,176
Net Debt ¹	-6,873	-3,749	-2,512	965	615	-4,989
Reference price ²	897.00	496.00	432.00	287.00	175.00	378.00
Nbr of stocks (in thousands)	38,351	38,196	40,451	40,451	47,861	76,191
Announcement Date	3/26/21 A	3/25/22 A	3/24/23 A	3/29/24 A	3/28/25 A	3/26/26 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.($)
KLAB INC.	-	-	-	-	94.75M
NETEASE, INC.	13.05x	2.68x	6.65x	2.62%	74.33B
NEXON CO., LTD.	20.56x	3.67x	12.97x	15.2%	15.68B
KRAFTON, INC.	10.41x	1.39x	4.07x	1.09%	6.89B
SQUARE ENIX HOLDINGS CO., LTD.	25.12x	2.38x	11.31x	1.79%	6.77B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	13.51x	2.34x	11.15x	5.33%	5.8B
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	13.77x	3.33x	8.68x	5.43%	4.01B
KOEI TECMO HOLDINGS CO., LTD.	15.03x	5.1x	12.07x	3.34%	3.58B
PERFECT WORLD CO., LTD.	17.61x	2.12x	10.38x	4.76%	3.08B
NC CORPORATION	9.27x	0.93x	4.18x	1.43%	2.99B
Average	15.37x	2.66x	9.05x	4.55%	12.32B
Weighted average by Cap.	14.65x	2.74x	8.04x	4.36%