Company Valuation: Daytona Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4,824 7,348 8,305 7,106 8,619 9,197
Change - 52.33% 13.02% -14.43% 21.29% 6.7%
Enterprise Value (EV) 1 5,238 7,278 8,692 6,707 7,320 7,503
Change - 38.95% 19.42% -22.83% 9.14% 2.49%
P/E 6.21x 5.82x 6.05x 6.28x 7.45x 8.36x
PBR 1.15x 1.35x 1.24x 0.93x 1x 0.98x
PEG - 0.1x 0.76x -0.4x 3.63x -1.63x
Capitalization / Revenue 0.49x 0.59x 0.57x 0.51x 0.59x 0.64x
EV / Revenue 0.53x 0.58x 0.6x 0.48x 0.5x 0.52x
EV / EBITDA 3.73x 3.54x 3.81x 3.49x 3.77x 4.07x
EV / EBIT 4.41x 3.98x 4.23x 3.95x 4.27x 4.66x
EV / FCF 3.82x 16.5x -35.2x 7.26x 7.58x 13x
FCF Yield 26.2% 6.06% -2.84% 13.8% 13.2% 7.7%
Dividend per Share 2 46 70 123 121 129 135
Rate of return 2.24% 2.23% 3.5% 4.03% 3.55% 3.49%
EPS 2 331.7 538.3 581.4 477.6 487.4 462.4
Distribution rate 13.9% 13% 21.2% 25.3% 26.5% 29.2%
Net sales 1 9,910 12,536 14,586 13,961 14,578 14,376
EBITDA 1 1,404 2,055 2,281 1,924 1,942 1,844
EBIT 1 1,187 1,828 2,057 1,699 1,715 1,610
Net income 1 811 1,323 1,433 1,181 1,208 1,148
Net Debt 1 414 -70 387 -399 -1,299 -1,694
Reference price 2 2,058.00 3,135.00 3,515.00 3,000.00 3,630.00 3,865.00
Nbr of stocks (in thousands) 2,344 2,344 2,363 2,369 2,374 2,379
Announcement Date 3/25/21 3/24/22 3/23/23 3/27/24 3/31/25 3/25/26
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 60.16M
16.48x2.47x8.08x3.03% 669M
Average 16.48x 2.47x 8.08x 3.03% 364.56M
Weighted average by Cap. 16.48x 2.47x 8.08x 3.03%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 7228 Stock
  4. Valuation Daytona Corporation