|
Market Closed -
Japan Exchange
02:30:00 2026-10-21 EDT
|
5-day change | 1st Jan Change | ||
| 532.00 JPY | +0.19% |
|
+9.02% | +79.73% |
| 10-01 | Tranche Update on Bushiroad Inc.'s Equity Buyback Plan announced on June 30, 2026. | CI |
| 08-13 | Bushiroad Inc. Provides Dividend Guidance for the Fiscal Year Ending June 30, 2027 | CI |
Company Valuation: Bushiroad Inc.
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 48,064 | 54,778 | 26,961 | 51,955 | 37,641 | 72,384 | - | - |
| Change | - | 13.97% | -50.78% | 92.71% | -27.55% | 92.3% | - | - |
| Enterprise Value (EV) | 37,970 | 42,158 | 16,451 | 38,499 | 27,492 | 72,384 | 72,384 | 72,384 |
| Change | - | 11.03% | -60.98% | 134.03% | -28.59% | 163.29% | 0% | 0% |
| P/E | 13.6x | 26.4x | 33.8x | 15.4x | 8.23x | 18.1x | 17.2x | 16.1x |
| PBR | 3.11x | 2.54x | 1.22x | 2.18x | 1.31x | - | - | - |
| PEG | - | -0.6x | -0.6x | 0x | 0.2x | -1.4x | 3.37x | 2.26x |
| Capitalization / Revenue | 1.15x | 1.12x | 0.58x | 0.92x | 0.65x | 1.15x | 1.02x | 0.95x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.15x | 1.02x | 0.95x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 12.1x | 11.1x | 10.2x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 2.25 | 2.25 | 2.25 | 2.25 | 2.5 | 3 | 3 | 3 |
| Rate of return | 0.6% | 0.59% | 1.17% | 0.59% | 0.9% | 0.56% | 0.56% | 0.56% |
| EPS 2 | 27.4 | 14.56 | 5.69 | 24.85 | 33.64 | 29.4 | 30.9 | 33.1 |
| Distribution rate | 8.21% | 15.4% | 39.5% | 9.05% | 7.43% | 10.2% | 9.71% | 9.06% |
| Net sales 1 | 41,966 | 48,799 | 46,262 | 56,175 | 57,823 | 63,000 | 70,700 | 76,300 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 3,390 | 3,385 | 882 | 4,868 | 4,754 | 6,000 | 6,500 | 7,100 |
| Net income 1 | 3,508 | 2,050 | 804 | 3,418 | 4,565 | 4,000 | 4,200 | 4,500 |
| Net Debt | -10,094 | -12,620 | -10,510 | -13,456 | -10,149 | - | - | - |
| Reference price 2 | 373.50 | 384.50 | 192.50 | 382.00 | 277.00 | 532.00 | 532.00 | 532.00 |
| Nbr of stocks (in thousands) | 128,685 | 142,465 | 140,056 | 136,009 | 135,888 | 136,060 | - | - |
| Announcement Date | 8/12/22 | 8/14/23 | 8/13/24 | 8/14/25 | 8/13/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.06x | - | - | 0.56% | 457M | |
| -351.78x | 1.5x | 15.83x | -.--% | 40.72B | |
| -9.59x | 1.65x | 8.77x | 2.82% | 35.8B | |
| 22.87x | 2.44x | 11.7x | 3.4% | 32.68B | |
| 53.74x | 3.71x | 27.35x | -.--% | 23.39B | |
| 21.91x | 2.77x | 11.6x | 2.47% | 16.39B | |
| 36.07x | 1.78x | 14.99x | 2.41% | 11.48B | |
| -363.62x | 9.27x | -969.29x | -.--% | 9.95B | |
| 28.18x | 3.46x | 14.94x | 1.28% | 9.02B | |
| 59.52x | 3.05x | 6.71x | 0.42% | 6.55B | |
| Average | -48.46x | 3.29x | -95.27x | 1.34% | 18.64B | |
| Weighted average by Cap. | -79.69x | 2.67x | -38.33x | 1.58% |
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
- 7803 Stock
- Valuation Bushiroad Inc.
Select your edition
All financial news and data tailored to specific country editions
