Valuation Brass Corporation

Stocks

Delayed Japan Exchange 20:33:18 2026-08-19 EDT			5-day change	1st Jan Change
600.00 ^JPY	+0.17%		0.00%	-8.54%

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	-	-	-	-	20.03M
SERVICE CORPORATION INTERNATIONAL	19.69x	3.63x	11.88x	1.7%	11.22B
FRONTDOOR, INC.	20.4x	2.86x	10.64x	-	5.71B
VESTIS CORPORATION	81.31x	1.05x	8.92x	-	1.72B
KEEPER TECHNICAL LABORATORY CO., LTD.	9x	2.72x	9.05x	3.31%	517M
LITALICO INC.	17.63x	-	-	0.81%	393M
IBJ, INC.	9.99x	-	-	1.35%	229M
Average	26.34x	2.57x	10.12x	1.79%	2.83B
Weighted average by Cap.	24.82x	3.15x	11.17x	1.73%