|
Market Closed -
Japan Exchange
02:30:00 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 3,725.00 JPY | +3.33% |
|
+7.19% | +53.45% |
| 10-01 | Tranche Update on Buffalo Inc.'s Equity Buyback Plan announced on May 28, 2026. | CI |
| 09-24 | Buffalo Inc. Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 | CI |
Company Valuation: Buffalo Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 65,891 | 55,176 | 60,971 | 33,604 | 55,577 | 88,311 | - | - |
| Change | - | -16.26% | 10.5% | -44.88% | 65.39% | 58.9% | - | - |
| Enterprise Value (EV) | 38,330 | 34,769 | 31,013 | 1,995 | 29,910 | 88,311 | 88,311 | 88,311 |
| Change | - | -9.29% | -10.8% | -93.57% | 1,398.98% | 195.25% | 0% | 0% |
| P/E | 6.68x | 18x | 20.3x | 5.76x | 7.43x | 11.5x | 11.3x | 10.6x |
| PBR | 1.04x | 0.88x | 0.95x | 0.75x | 1.31x | 1.98x | 1.73x | 1.53x |
| PEG | - | -0.3x | -23.43x | 0x | 0.1x | 7.7x | 7.19x | 1.72x |
| Capitalization / Revenue | 0.46x | 0.39x | 0.42x | 0.23x | 0.47x | 0.78x | 0.74x | 0.71x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.78x | 0.74x | 0.71x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 8.66x | 8.57x | 8.25x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 10x | 9.81x | 9.3x |
| EV / FCF | - | 0x | 0x | 0x | 0x | -20.5x | 5.81x | 21.5x |
| FCF Yield | - | 5.68% | 2.06% | 39.5% | 7.8% | -4.87% | 17.2% | 4.64% |
| Dividend per Share 2 | 55 | 60 | 60 | 60 | 60 | 60 | 60 | 60 |
| Rate of return | 2.82% | 3.67% | 3.29% | 5.43% | 2.52% | 1.61% | 1.61% | 1.61% |
| EPS 2 | 292.2 | 90.62 | 89.83 | 192 | 319.9 | 324.7 | 329.8 | 350.1 |
| Distribution rate | 18.8% | 66.2% | 66.8% | 31.3% | 18.8% | 18.5% | 18.2% | 17.1% |
| Net sales 1 | 144,137 | 142,576 | 145,773 | 143,170 | 117,312 | 113,000 | 120,000 | 125,000 |
| EBITDA 1 | 15,087 | 6,772 | 5,668 | 11,184 | 10,641 | 10,200 | 10,300 | 10,700 |
| EBIT 1 | 12,698 | 4,518 | 2,597 | 8,899 | 9,230 | 8,800 | 9,000 | 9,500 |
| Net income 1 | 9,346 | 3,057 | 3,012 | 6,006 | 8,071 | 6,400 | 6,500 | 6,900 |
| Net Debt | -27,561 | -20,407 | -29,958 | -31,609 | -25,667 | - | - | - |
| Reference price 2 | 1,952.50 | 1,635.00 | 1,825.00 | 1,105.00 | 2,377.00 | 3,725.00 | 3,725.00 | 3,725.00 |
| Nbr of stocks (in thousands) | 33,747 | 33,747 | 33,409 | 30,411 | 23,381 | 23,708 | - | - |
| Announcement Date | 5/13/22 | 5/12/23 | 5/13/24 | 5/7/25 | 5/14/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.1x | - | - | 1.66% | 540M | |
| 19.35x | 1.64x | 12.97x | 0.53% | 301B | |
| 6.42x | 3.45x | 4.28x | -.--% | 204B | |
| 20.01x | 8.02x | 14.28x | 0.43% | 157B | |
| 18.23x | 6.67x | 12.77x | 0.16% | 133B | |
| 20.76x | 1.97x | 10.07x | 0.97% | 77.83B | |
| 14.8x | 0.36x | 6.43x | 2.2% | 41.07B | |
| 136.83x | 8.48x | 37.36x | -.--% | 44.45B | |
| 27.57x | 4.97x | 15.04x | 0.98% | 42.17B | |
| 29.66x | 5.2x | 17.68x | 1.41% | 37.39B | |
| Average | 30.47x | 4.53x | 14.54x | 0.84% | 103.92B | |
| Weighted average by Cap. | 22.42x | 4.14x | 12.26x | 0.49% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6676 Stock
- Valuation Buffalo Inc.
Select your edition
All financial news and data tailored to specific country editions
