SMN Corp
TSE:6185

Watchlist Manager
SMN Corp Logo
SMN Corp
TSE:6185
Watchlist
Price: 390 JPY Market Closed
Market Cap: ¥5.8B

EV/EBIT

4.8
Current
38%
Cheaper
vs 3-y average of 7.8

Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBIT
4.8
=
Enterprise Value
¥3.1B
/
EBIT
¥565.7m

Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBIT
4.8
=
Enterprise Value
¥3.1B
/
EBIT
¥565.7m

Valuation Scenarios

SMN Corp is trading below its 3-year average

If EV/EBIT returns to its 3-Year Average (7.8), the stock would be worth ¥625.43 (60% upside from current price).

Statistics
Positive Scenarios
4/4
Maximum Downside
No Downside Scenarios
Maximum Upside
+296%
Average Upside
175%
Scenario EV/EBIT Value Implied Price Upside/Downside
Current Multiple 4.8 ¥390
0%
3-Year Average 7.8 ¥625.43
+60%
5-Year Average 19.1 ¥1 544.36
+296%
Industry Average 12.6 ¥1 013.47
+160%
Country Average 13.6 ¥1 099.93
+182%

Forward EV/EBIT
Today’s price vs future ebit

Not enough data available to calculate forward EV/EBIT

Peer Comparison

All Multiples
EV/EBIT
P/E
All Countries
Close
Market Cap EV/EBIT P/E
JP
SMN Corp
TSE:6185
5.7B JPY 4.8 12.1
CA
Shopify Inc
NASDAQ:SHOP
164.1B USD 108.5 135
US
Cloudflare Inc
NYSE:NET
72.9B USD -351.8 -712.5
US
Snowflake Inc.
NYSE:SNOW
48.3B USD -35.4 -36.2
US
Snowflake Inc
XETRA:5Q5
40.6B EUR -33.9 -35.1
ID
DCI Indonesia Tbk PT
IDX:DCII
474.5T IDR 376.8 473.9
US
Verisign Inc
NASDAQ:VRSN
24.7B USD 23.1 30
US
Twilio Inc
NYSE:TWLO
21.9B USD 116.8 647
US
MongoDB Inc
NASDAQ:MDB
20.4B USD -131.8 -286.9
US
Akamai Technologies Inc
NASDAQ:AKAM
13.8B USD 27.2 30.7
US
Okta Inc
NASDAQ:OKTA
13.5B USD 71.4 57.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
SMN Corp
TSE:6185
Average EV/EBIT: 104.1
4.8
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
108.5
51%
2.1
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -351.8 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -35.4 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -33.9 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
376.8
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
23.1
7%
3.3
US
Twilio Inc
NYSE:TWLO
116.8
100%
1.2
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -131.8 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
27.2
32%
0.9
US
Okta Inc
NASDAQ:OKTA
71.4
91%
0.8
P/E Multiple
Earnings Growth PEG
JP
SMN Corp
TSE:6185
Average P/E: 198
12.1
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
135
53%
2.5
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -712.5 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -36.2 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -35.1 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
473.9
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
30
9%
3.3
US
Twilio Inc
NYSE:TWLO
647
222%
2.9
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -286.9 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
30.7
42%
0.7
US
Okta Inc
NASDAQ:OKTA
57.3
54%
1.1

Market Distribution

Lower than 95% of companies in Japan
Percentile
5th
Based on 4 801 companies
5th percentile
4.8
Low
0.1 — 9.8
Typical Range
9.8 — 18.1
High
18.1 —
Distribution Statistics
Japan
Min 0.1
30th Percentile 9.8
Median 13.6
70th Percentile 18.1
Max 414 821 439

SMN Corp
Glance View

Market Cap
5.8B JPY
Industry
Technology

SMN Corp. engages in the marketing technology business that offers data and system solutions. The company is headquartered in Shinagawa-Ku, Tokyo-To and currently employs 372 full-time employees. The company went IPO on 2015-12-22. The firm is mainly engaged in the provision of ad technology services, affiliate services and other services. The ad technology services are engaged in the provision of an ad purchase DSP Logicad to optimize the advertising distribution effect of advertisers utilizing real time bidding (RTB). The affiliate services are engaged in the provision of a closed type affiliate service SCAN. The other services are engaged in the planning and sale of advertising space such as the portal site So-net and the news application News Suite, and the support business of media advertising revenue maximization.

Intrinsic Value
472.17 JPY
Undervaluation 17%
Intrinsic Value
Price ¥390
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett