|
Market Closed -
Japan Exchange
02:30:00 2026-10-28 EDT
|
5-day change | 1st Jan Change | ||
| 3,035.00 JPY | -2.10% |
|
-1.30% | -8.03% |
| 09-07 | Doshisha Co.,Ltd. Announces Management Changes | CI |
| 05-12 | Doshisha Co.,Ltd. Reports Earnings Results for the Full Year Ended March 31, 2026 | CI |
Company Valuation: Doshisha Co.,Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 52,224 | 66,165 | 71,935 | 76,277 | 118,520 | 109,373 | - | - |
| Change | - | 26.7% | 8.72% | 6.04% | 55.38% | -7.72% | - | - |
| Enterprise Value (EV) | 10,785 | 20,557 | 23,771 | 21,858 | 55,571 | 109,373 | 109,373 | 109,373 |
| Change | - | 90.61% | 15.63% | -8.05% | 154.24% | 96.82% | 0% | 0% |
| P/E | 10.2x | 11.8x | 12.4x | 11.8x | 13.7x | 12.5x | 12x | 10.6x |
| PBR | 0.69x | 0.85x | 0.87x | 0.88x | 1.26x | 1.07x | 1.02x | 0.96x |
| PEG | - | 1x | 4.01x | 1.26x | 0.4x | -26.28x | 2.79x | 0.8x |
| Capitalization / Revenue | 0.52x | 0.63x | 0.68x | 0.67x | 0.98x | 0.85x | 0.81x | 0.74x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.85x | 0.81x | 0.74x |
| EV / EBITDA | - | - | - | - | 0x | 8.16x | 7.6x | 7.06x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 8.71x | 8.29x | 7.34x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 60 | 65 | 75 | 85 | 110 | 112.5 | 118 | 127 |
| Rate of return | 4% | 3.35% | 3.56% | 3.89% | 3.3% | 3.71% | 3.89% | 4.18% |
| EPS 2 | 146.6 | 164.3 | 169.4 | 185.2 | 243.9 | 242.7 | 253.2 | 285.8 |
| Distribution rate | 40.9% | 39.6% | 44.3% | 45.9% | 45.1% | 46.4% | 46.6% | 44.4% |
| Net sales 1 | 101,027 | 105,709 | 105,824 | 113,939 | 120,533 | 128,050 | 134,200 | 148,000 |
| EBITDA 1 | - | - | - | - | 12,554 | 13,400 | 14,400 | 15,500 |
| EBIT 1 | 7,109 | 8,052 | 7,926 | 8,995 | 11,933 | 12,550 | 13,200 | 14,900 |
| Net income 1 | 5,132 | 5,621 | 5,784 | 6,409 | 8,643 | 8,750 | 9,125 | 10,300 |
| Net Debt | -41,439 | -45,608 | -48,164 | -54,419 | -62,949 | - | - | - |
| Reference price 2 | 1,499.00 | 1,938.00 | 2,107.00 | 2,187.00 | 3,335.00 | 3,035.00 | 3,035.00 | 3,035.00 |
| Nbr of stocks (in thousands) | 34,839 | 34,141 | 34,141 | 34,877 | 35,538 | 36,037 | - | - |
| Announcement Date | 5/9/22 | 5/10/23 | 5/9/24 | 5/9/25 | 5/12/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.77x | - | - | 3.63% | 708M | |
| 14.04x | 1.36x | 11.53x | 5.32% | 103B | |
| 8.27x | 1.15x | 5.77x | 7.22% | 30.65B | |
| 32.5x | 3.6x | 19.79x | 0.98% | 27.83B | |
| 9.51x | 0.47x | 4.7x | 6.07% | 25.24B | |
| 49.95x | 3.87x | 33.96x | 0.65% | 11.99B | |
| 25.99x | 4.95x | 17.16x | 2.82% | 7.9B | |
| 17.09x | 1.39x | 8.19x | 2.32% | 7.03B | |
| 10.37x | 1.68x | 6.67x | 3.2% | 5.45B | |
| 16.7x | 1.38x | 12.55x | 5.25% | 5.02B | |
| Average | 19.72x | 2.21x | 13.37x | 3.75% | 22.45B | |
| Weighted average by Cap. | 17.43x | 1.78x | 12.20x | 4.64% |
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
- 7483 Stock
- Valuation Doshisha Co.,Ltd.
Select your edition
All financial news and data tailored to specific country editions
