Company Valuation: W-SCOPE Corporation

Data adjusted to current consolidation scope
Fiscal Period: January 2021 2022 2024 2025 2026
Market Cap 1 45,911 47,063 42,292 13,896 9,696
Change - 2.51% - -67.14% -30.22%
Enterprise Value (EV) 1 54,846 31,843 65,139 21,947 17,570
Change - -41.94% - -66.31% -19.94%
P/E -17.8x 11x 49.3x -3.74x -0.75x
PBR 1.8x 0.95x 0.79x 0.28x 0.24x
PEG - -0x - 0x -0x
Capitalization / Revenue 1.53x 1.04x 0.95x 0.45x 2.67x
EV / Revenue 1.83x 0.71x 1.47x 0.71x 4.84x
EV / EBITDA 7.26x 2.13x 6.14x 5.34x -5.19x
EV / EBIT 28.9x 4.07x 18.3x -21.8x -3.57x
EV / FCF -20.2x -1.2x - -1.43x 25.2x
FCF Yield -4.95% -83.1% - -70.1% 3.97%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -56.66 78.52 15.63 -67.6 -225.9
Distribution rate - - - - -
Net sales 1 29,966 45,100 44,347 31,047 3,630
EBITDA 1 7,554 14,923 10,604 4,111 -3,387
EBIT 1 1,899 7,829 3,569 -1,007 -4,920
Net income 1 -2,943 4,413 866.8 -3,713 -12,465
Net Debt 1 8,935 -15,220 22,847 8,051 7,874
Reference price 2 1,010.00 864.00 770.00 253.00 169.00
Nbr of stocks (in thousands) 45,456 54,471 54,925 54,925 57,375
Announcement Date 3/31/22 A 3/31/23 A 4/26/24 A 4/23/25 A 4/17/26 A
1JPY in Million2JPY
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-229.98x3.43x19.71x-.--% 61.22B
66.22x3.15x19.27x0.03% 28.97B
16.87x1.39x11.83x1.61% 18.04B
660.43x4.67x62.11x0.06% 8.27B
24.4x1.38x10.92x0.51% 7.33B
16.53x - - 0.6% 6.76B
14.13x0.54x7.01x1.6% 4.9B
21.03x - - 0.95% 4.63B
25.85x2.67x13.47x0.71% 4.57B
Average 68.38x 2.46x 20.62x 0.68% 16.08B
Weighted average by Cap. -40.22x 2.92x 20.01x 0.37%

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. 6619 Stock
  4. WSPCF Stock
  5. Valuation W-SCOPE Corporation