Valuation Brass Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-02 EDT			5-day change	1st Jan Change
616.00 ^JPY	+0.33%		-0.16%	-6.10%

24-04-25	Tranche Update on Brass Corporation's Equity Buyback Plan announced on November 15, 2023.	CI
24-04-21	Brass Corporation's Equity Buyback announced on November 15, 2023, has closed with 116,000 shares, representing 2.15% for ¥80.23 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: July	2023	2024	2025
Market Cap ¹	4,913	3,638	3,622
Change	-	-25.95%	-0.44%
Enterprise Value (EV) ¹	6,773	6,254	5,206
Change	-	-7.66%	-16.76%
P/E	6.8x	13.4x	8.79x
PBR	1.35x	0.96x	0.87x
PEG	-	-0.2x	0.2x
Capitalization / Revenue	0.37x	0.29x	0.27x
EV / Revenue	0.51x	0.49x	0.38x
EV / EBITDA	3.51x	5.24x	3.38x
EV / EBIT	5.77x	13.8x	6.92x
EV / FCF	-	-	-
FCF Yield	-	-	-
Dividend per Share ²	6	8	8
Rate of return	0.66%	1.17%	1.17%
EPS ²	132.9	51.07	77.46
Distribution rate	4.52%	15.7%	10.3%
Net sales ¹	13,260	12,726	13,562
EBITDA ¹	1,932	1,194	1,539
EBIT ¹	1,173	454	752
Net income ¹	722	275	412
Net Debt ¹	1,860	2,616	1,584
Reference price ²	904.00	684.00	681.00
Nbr of stocks (in thousands)	5,435	5,319	5,319
Announcement Date	10/26/23	10/31/24	10/28/25

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.($)
BRASS CORPORATION	-	-	-	-	20.77M
SERVICE CORPORATION INTERNATIONAL	18.44x	3.48x	11.36x	1.82%	10.51B
FRONTDOOR, INC.	19x	2.71x	10.07x	-	5.32B
H&R BLOCK, INC.	7.16x	1.52x	5.62x	4.45%	5.14B
VALVOLINE INC.	30.46x	2.66x	9.93x	-.--%	3.9B
BRIGHT HORIZONS FAMILY SOLUTIONS INC.	14.05x	1.41x	8.43x	-.--%	3.13B
BOYD GROUP SERVICES INC.	82.13x	1x	7.5x	0.57%	2.19B
DRIVEN BRANDS HOLDINGS INC.	12.46x	1.93x	8.95x	-	1.93B
VESTIS CORPORATION	88.33x	1.14x	9.68x	-	1.85B
Average	34.00x	1.98x	8.94x	1.37%	3.78B
Weighted average by Cap.	25.38x	2.40x	9.38x	1.74%