|
Market Closed -
Japan Exchange
09:30:00 28/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 6,712.00 JPY | +4.42% |
|
+10.03% | +43.79% |
| 07-14 | Japan Earnings Wrap: Sansan and Sakata Seed Surge, Money Forward Drops | MT |
| 07-13 | Money Forward Turns to Profit in Fiscal H1 | MT |
Company Valuation: Money Forward, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: November | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 416,166 | 262,620 | 245,873 | 257,145 | 230,945 | 372,281 | - | - |
| Change | - | -36.9% | -6.38% | 4.58% | -10.19% | 61.2% | - | - |
| Enterprise Value (EV) 1 | 388,500 | 252,809 | 224,390 | 234,339 | 210,821 | 355,425 | 345,384 | 339,772 |
| Change | - | -34.93% | -11.24% | 4.43% | -10.04% | 68.59% | -2.83% | -1.62% |
| P/E | -261x | -27.7x | -38.8x | -40.5x | 145x | 5,455x | 119x | 48x |
| PBR | 10.3x | 8.06x | 8.84x | 7.27x | 5.65x | 9.01x | 8.43x | 6.75x |
| PEG | - | -0x | 1.2x | 71.78x | -1x | -57x | 0x | 0x |
| Capitalization / Revenue | 26.6x | 12.2x | 8.09x | 6.37x | 4.59x | 6.07x | 5.16x | 4.39x |
| EV / Revenue | 24.9x | 11.8x | 7.39x | 5.81x | 4.19x | 5.79x | 4.79x | 4.01x |
| EV / EBITDA | 903x | -41.9x | -99.3x | 136x | 42.5x | 32.5x | 21.2x | 14.3x |
| EV / EBIT | -366x | -29.9x | -35.5x | -49.5x | -79.5x | 375x | 61.5x | 28.2x |
| EV / FCF | -83.3x | -38.3x | -76.8x | -21.1x | -27.7x | 263x | 22.6x | 20.1x |
| FCF Yield | -1.2% | -2.61% | -1.3% | -4.75% | -3.61% | 0.38% | 4.43% | 4.98% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -29.97 | -176.4 | -117 | -116.3 | 28.78 | 1.231 | 56.45 | 139.9 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 15,633 | 21,477 | 30,380 | 40,364 | 50,350 | 61,338 | 72,097 | 84,741 |
| EBITDA 1 | 430 | -6,029 | -2,260 | 1,727 | 4,963 | 10,929 | 16,284 | 23,695 |
| EBIT 1 | -1,062 | -8,469 | -6,329 | -4,735 | -2,653 | 947.6 | 5,618 | 12,059 |
| Net income 1 | -1,482 | -9,449 | -6,315 | -6,331 | 1,587 | 66.28 | 3,122 | 7,740 |
| Net Debt 1 | -27,666 | -9,811 | -21,482 | -22,807 | -20,124 | -16,856 | -26,897 | -32,509 |
| Reference price 2 | 7,820.00 | 4,885.00 | 4,542.00 | 4,709.00 | 4,174.00 | 6,712.00 | 6,712.00 | 6,712.00 |
| Nbr of stocks (in thousands) | 53,218 | 53,760 | 54,133 | 54,607 | 55,329 | 55,465 | - | - |
| Announcement Date | 1/14/22 A | 1/16/23 A | 1/12/24 A | 1/14/25 A | 1/14/26 A | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 5454.6x | 5.79x | 32.52x | -.--% | 2.33B | |
| 26.08x | 9.63x | 15.7x | 0.76% | 3,813B | |
| 122.99x | 53.2x | 86.36x | -.--% | 448B | |
| 70.83x | 14.95x | 31.52x | -.--% | 93.74B | |
| 108.9x | 9.42x | 23.93x | -.--% | 84.82B | |
| 420.1x | 18.03x | 71.26x | -.--% | 85.09B | |
| 40.26x | 2.04x | 16.23x | -.--% | 73.11B | |
| 192.44x | 6.14x | 23.72x | -.--% | 48.2B | |
| 122.82x | 5.05x | 24.55x | -.--% | 44.01B | |
| 27.67x | 5.72x | 27.44x | -.--% | 36.52B | |
| Average | 658.67x | 13.00x | 35.32x | 0.08% | 472.87B | |
| Weighted average by Cap. | 50.22x | 13.78x | 24.12x | 0.61% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 3994 Stock
- Valuation Money Forward, Inc.
Select your edition
All financial news and data tailored to specific country editions
