Valuation SIOS Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 09:30:00 16/06/2026 +03			5-day change	1st Jan Change
485.00 ^JPY	-1.62%		-3.77%	-3.96%

02-12	SIOS Corporation cancelled the acquisition of SYNC Co., Ltd. from Shinichiro Ito.	CI
01-23	SIOS Corporation entered into a Share Transfer Agreement to acquire SYNC Co., Ltd. from Shinichiro Ito for approximately ¥250 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	5,461	5,054	3,294	2,982	2,991	4,378
Change	-	-7.46%	-34.82%	-9.47%	0.29%	46.39%
Enterprise Value (EV) ¹	3,081	2,220	1,010	558	-585.3	837.9
Change	-	-27.96%	-54.5%	-44.76%	-204.9%	243.14%
P/E Ratio	17.6x	13.8x	-5.16x	-166x	8.52x	13.7x
PBR	3.53x	2.66x	2.65x	2.51x	1.95x	2.36x
PEG	-	0.8x	0x	1.7x	-0x	-1.55x
Capitalization / Revenue	0.37x	0.32x	0.23x	0.19x	0.15x	0.23x
EV / Revenue	0.21x	0.14x	0.07x	0.04x	-0.03x	0.04x
EV / EBITDA	9.39x	4.95x	-2.15x	-3.77x	-6.73x	1.82x
EV / EBIT	13.1x	6.2x	-1.76x	-2.67x	-16.7x	2.09x
EV / FCF	5.15x	5.2x	-3.45x	2.72x	-0.81x	-6.53x
FCF Yield	19.4%	19.2%	-29%	36.8%	-123%	-15.3%
Dividend per Share ²	10	10	10	5	-	-
Rate of return	1.59%	1.72%	2.63%	1.45%	-	-
EPS ²	35.76	42.34	-73.71	-2.076	40.49	36.91
Distribution rate	28%	23.6%	-13.6%	-241%	-	-
Net sales ¹	14,841	15,725	14,420	15,889	20,561	19,059
EBITDA ¹	328	448	-470	-148	87	460
EBIT ¹	236	358	-573	-209	35	401
Net income ¹	310	367	-639	-18	351	320
Net Debt ¹	-2,380	-2,834	-2,284	-2,424	-3,576	-3,540
Reference price ²	630.00	583.00	380.00	344.00	345.00	505.00
Nbr of stocks (in thousands)	8,669	8,669	8,669	8,669	8,669	8,669
Announcement Date	3/26/21 A	3/28/22 A	3/29/23 A	3/29/24 A	3/28/25 A	3/25/26 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.($)
SIOS CORPORATION	-	-	-	-	26.69M
MICROSOFT CORPORATION	23.05x	8.86x	14.74x	0.92%	2,970B
PALANTIR TECHNOLOGIES INC.	100.07x	40.36x	67.47x	-.--%	323B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	123.61x	36.74x	124.32x	0.14%	124B
CADENCE DESIGN SYSTEMS, INC.	87.81x	17.63x	38.45x	-.--%	109B
SYNOPSYS, INC.	168.42x	9.76x	24.91x	-.--%	87B
DATADOG, INC.	418.21x	18.03x	72.61x	-.--%	82.97B
SEA LIMITED	28.52x	1.46x	11.37x	-.--%	53.08B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	125.39x	4.6x	23.42x	-.--%	40.15B
ROBLOX CORPORATION	-29.99x	3.98x	19.06x	-.--%	32.69B
Average	116.12x	15.71x	44.04x	0.12%	382.12B
Weighted average by Cap.	47.25x	12.71x	24.99x	0.72%