Valuation SystemSoft Corporation

Stocks

Delayed Japan Exchange 08:59:51 18/08/2026 +03			5-day change	1st Jan Change
54.00 ^JPY	-1.82%		+5.88%	-14.29%

07-29	SystemSoft Corporation agreed to acquire 67.40% stake in NIPPON CLOUD CO., LTD. from Kyosuke Hara for ¥4 million.	CI
04-22	SystemSoft Corporation announced that it has received ¥1.008 billion in funding from EL CAMINO REAL Co., Ltd., REGROWTH No. 1 Fund, Mirai Nihon Asset Management LLC	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	7,005	13,120	8,311	6,445	5,343	6,191
Change	-	87.3%	-36.66%	-22.45%	-17.11%	15.87%
Enterprise Value (EV) ¹	5,796	11,719	7,032	5,143	2,102	3,030
Change	-	102.2%	-40%	-26.86%	-59.14%	44.16%
P/E	-10.7x	25.7x	41.4x	69.3x	-3.49x	-24x
PBR	1.77x	2.25x	1.42x	1.12x	1.23x	1.42x
PEG	-	-0x	-0.7x	-1.3x	0x	0.3x
Capitalization / Revenue	2.45x	2.67x	1.77x	1.9x	2.31x	4.51x
EV / Revenue	2.02x	2.38x	1.49x	1.52x	0.91x	2.21x
EV / EBITDA	-138x	17.9x	11.5x	13.4x	-8.18x	-7.5x
EV / EBIT	-23.1x	31x	19.6x	33.2x	-4.4x	-6.63x
EV / FCF	106x	31.6x	34x	16x	2.06x	-4.61x
FCF Yield	0.94%	3.17%	2.94%	6.25%	48.5%	-21.7%
Dividend per Share ²	2	2	2	-	-	-
Rate of return	1.94%	1.28%	2.04%	-	-	-
EPS ²	-9.633	6.06	2.37	1.097	-18.05	-3.042
Distribution rate	-20.8%	33%	84.4%	-	-	-
Net sales ¹	2,863	4,920	4,704	3,390	2,310	1,373
EBITDA ¹	-42	655	614	383	-257	-404
EBIT ¹	-251	378	359	155	-478	-457
Net income ¹	-655	483	201	93	-1,531	-258
Net Debt ¹	-1,209	-1,401	-1,279	-1,302	-3,241	-3,161
Reference price ²	103.00	156.00	98.00	76.00	63.00	73.00
Nbr of stocks (in thousands)	68,009	84,104	84,802	84,802	84,802	84,802
Announcement Date	12/23/20 A	12/22/21 A	12/21/22 A	12/20/23 A	12/18/24 A	12/19/25 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.($)
SYSTEMSOFT CORPORATION	-	-	-	-	36.52M
IBM	22.71x	3.68x	12.85x	2.95%	216B
SNOWFLAKE INC.	-115.72x	18.42x	106.35x	-.--%	114B
ACCENTURE PLC	12.6x	1.39x	7.3x	3.8%	104B
TATA CONSULTANCY SERVICES LTD.	14.98x	2.74x	10.33x	5.49%	87.53B
RELX PLC	19.34x	5.12x	12.57x	2.95%	58.49B
INFOSYS LIMITED	14.93x	2.18x	9.23x	5.22%	48.28B
NEC CORPORATION	21.18x	1.62x	10.23x	0.9%	39.84B
FUJITSU LIMITED	20.65x	1.69x	10.44x	1.42%	39.89B
HCL TECHNOLOGIES LIMITED	18.05x	2.31x	10.98x	4.79%	37.5B
Average	3.19x	4.35x	21.14x	3.06%	74.56B
Weighted average by Cap.	-2.05x	5.24x	25.51x	2.96%