Company Valuation: Showcase Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2026
Market Cap 1 8,271 4,138 2,776 2,484 2,015
Change - -49.97% -32.9% -10.53% -
Enterprise Value (EV) 1 6,725 3,706 3,088 3,109 1,876
Change - -44.89% -16.66% 0.67% -
P/E 140x -7.87x -22.4x -3.41x -9.88x
PBR 3.8x 2.59x 2.56x 3.85x 1.2x
PEG - 0x 0.3x -0x -
Capitalization / Revenue 5.19x 0.89x 0.49x 0.4x 1.56x
EV / Revenue 4.22x 0.8x 0.54x 0.5x 1.45x
EV / EBITDA 51.7x -10.8x -37.7x 36.2x 494x
EV / EBIT 134x -7.11x -11.1x -19x -32.9x
EV / FCF -578x -3.41x -20.8x -4.35x -
FCF Yield -0.17% -29.3% -4.8% -23% -
Dividend per Share 2 6.5 - - - -
Rate of return 0.67% - - - -
EPS 2 6.89 -61.39 -14.49 -104.8 -23.8
Distribution rate 94.3% - - - -
Net sales 1 1,594 4,631 5,683 6,211 1,290
EBITDA 1 130 -342 -82 86 3.8
EBIT 1 50 -521 -278 -164 -57
Net income 1 59 -526 -117 -742 -204
Net Debt 1 -1,546 -432 312 625 -139
Reference price 2 966.00 483.00 324.00 357.00 235.00
Nbr of stocks (in thousands) 8,562 8,567 8,569 6,958 8,573
Announcement Date 3/24/22 A 3/23/23 A 3/25/24 A 3/24/25 A 6/26/26 A
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10.38M
22.57x3.69x12.9x2.94% 217B
13.47x1.48x7.8x3.56% 111B
-110.32x17.53x101.37x-.--% 109B
14.7x2.68x10.13x5.59% 86.11B
20.25x5.32x13.06x2.81% 61.39B
14.68x2.14x9.06x5.31% 47.55B
20.97x1.72x10.57x1.44% 40.45B
20.28x1.53x9.74x0.91% 38.87B
17.92x2.26x10.85x4.87% 36.84B
Average 3.84x 4.26x 20.61x 3.05% 74.81B
Weighted average by Cap. -0.23x 5.02x 24.13x 2.96%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 3909 Stock
  4. Valuation Showcase Inc.