Valuation Scala, Inc.

Stocks

Delayed Japan Exchange 06:58:25 13/11/2026 +03			5-day change	1st Jan Change
318.00 ^JPY	-1.24%		+2.91%	-17.19%

09-01	Scala, Inc. completed the acquisition of 80% stake in Terra, Inc. from Bellmer Co., Ltd., Wataru Sato, Satoshi Yokota and Yoshihisa Masuda.	CI
07-23	Scala, Inc. agreed to acquire 80% stake in Terra, Inc. from Bellmer Co., Ltd., Wataru Sato, Satoshi Yokota and Yoshihisa Masuda for ¥840 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026
Market Cap ¹	13,293	12,686	12,960	11,987	6,979	5,581
Change	-	-4.57%	2.15%	-7.5%	-41.78%	-20.04%
Enterprise Value (EV) ¹	12,057	12,309	13,110	11,351	6,595	5,410
Change	-	2.09%	6.5%	-13.41%	-41.9%	-17.97%
P/E	4.33x	-24.3x	-59.4x	-3.52x	7.11x	15.6x
PBR	1.31x	1.45x	1.66x	2.76x	1.45x	1.17x
PEG	-	0x	1x	-0x	-0x	-0.2x
Capitalization / Revenue	1.52x	1.27x	1.02x	1.12x	0.85x	0.65x
EV / Revenue	1.38x	1.23x	1.04x	1.06x	0.81x	0.63x
EV / EBITDA	10x	17.3x	12.4x	36.5x	7.64x	6.31x
EV / EBIT	54.8x	424x	49.8x	-28.4x	11.7x	10.5x
EV / FCF	-17.9x	5.41x	32.5x	20.5x	8.96x	-158x
FCF Yield	-5.58%	18.5%	3.08%	4.88%	11.2%	-0.63%
Dividend per Share ²	34	36	37	37.5	16.5	17
Rate of return	4.5%	4.99%	4.95%	5.43%	4.1%	5.21%
EPS ²	174.6	-29.65	-12.58	-196.3	56.57	20.87
Distribution rate	19.5%	-121%	-294%	-19.1%	29.2%	81.5%
Net sales ¹	8,734	10,015	12,644	10,714	8,179	8,533
EBITDA ¹	1,202	713	1,055	311	863	858
EBIT ¹	220	29	263	-400	562	516
Net income ¹	3,065	-523	-218	-2,887	982	361
Net Debt ¹	-1,236	-377	150	-636	-384	-171
Reference price ²	756.00	721.00	748.00	691.00	402.00	326.00
Nbr of stocks (in thousands)	17,584	17,595	17,326	17,348	17,361	17,119
Announcement Date	9/27/21 A	9/26/22 A	9/25/23 A	9/24/24 A	9/25/25 A	9/28/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SCALA, INC.	-	-	-	-	34.27M
IBM	24.62x	4.01x	13.97x	2.73%	235B
SALESFORCE, INC.	20.86x	4.43x	10.87x	0.79%	179B
ACCENTURE PLC	17.3x	1.97x	10.13x	2.7%	150B
CLOUDFLARE, INC.	-557.54x	37.83x	155.62x	-.--%	113B
SNOWFLAKE INC.	-119.67x	16.42x	90.35x	-.--%	106B
TATA CONSULTANCY SERVICES LTD.	16.12x	2.9x	11.21x	4.99%	95.36B
RELX PLC	23.09x	6.01x	14.76x	2.42%	69.33B
INFOSYS LIMITED	15.16x	2.2x	9.36x	5.08%	49.88B
HCL TECHNOLOGIES LIMITED	18.86x	2.48x	11.51x	4.51%	40.26B
Average	-60.13x	8.69x	36.42x	2.58%	104B
Weighted average by Cap.	-56.74x	8.62x	35.58x	2.18%