|
Delayed
Japan Exchange
02:30:00 2026-10-22 EDT
|
5-day change | 1st Jan Change | ||
| 543.00 JPY | +2.07% |
|
+11.04% | +83.45% |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.1x | - | - | 0.56% | 458M | |
| -350.87x | 1.5x | 15.79x | -.--% | 40.61B | |
| -9.78x | 1.71x | 9.08x | 2.55% | 39.68B | |
| 23.08x | 2.46x | 11.79x | 3.37% | 32.94B | |
| 53.81x | 3.72x | 27.39x | -.--% | 23.42B | |
| 21.99x | 2.78x | 11.63x | 2.46% | 16.45B | |
| 36.09x | 1.78x | 15.01x | 2.4% | 11.48B | |
| -362.7x | 9.25x | -966.87x | -.--% | 9.93B | |
| 27.46x | 3.42x | 14.83x | 1.32% | 8.82B | |
| 57.67x | 2.95x | 6.49x | 0.43% | 6.35B | |
| Average | -48.52x | 3.28x | -94.99x | 1.31% | 19.01B | |
| Weighted average by Cap. | -77.98x | 2.66x | -37.08x | 1.55% |
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
