Valuation GENDA Inc. OTC Markets

Stocks

Market Closed - OTC Markets 09:30:00 2026-09-30 EDT			5-day change	1st Jan Change
3.710 ^USD	-25.06%		-.--%	-

06-03	Tranche Update on GENDA Inc.'s Equity Buyback Plan announced on May 1, 2026.	CI
06-02	GENDA Inc.'s Equity Buyback announced on May 1, 2026, has closed with 177,100 shares, representing 0.1% for ¥108.77 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: January	2024	2025	2026	2027	2028	2029
Market Cap ¹	114,208	223,016	125,795	116,602	-	-
Change	-	95.27%	-43.59%	-7.31%	-	-
Enterprise Value (EV)	119,591	248,652	200,200	116,602	116,602	116,602
Change	-	107.92%	-19.49%	-41.76%	0%	0%
P/E	26.3x	64.1x	31.1x	16.4x	11.3x	10.4x
PBR	5.88x	6.42x	1.9x	1.63x	1.45x	1.29x
PEG	1.8x	-2.3x	-6.35x	0.2x	0.3x	1.2x
Capitalization / Revenue	2.05x	2x	0.74x	0.52x	0.46x	0.43x
EV / Revenue	0x	0x	0x	0.52x	0.46x	0.43x
EV / EBITDA	0x	0x	0x	3.81x	2.94x	2.69x
EV / EBIT	0x	0x	0x	9.25x	6.7x	6.24x
EV / FCF	-0x	-0x	-0x	122x	16.7x	12.3x
FCF Yield	-2.39%	-3.95%	-17.7%	0.82%	5.98%	8.14%
Dividend per Share ²	-	-	-	8	8	8
Rate of return	-	-	-	1.25%	1.25%	1.25%
EPS ²	31.6	22.66	21.55	39	56.6	61.5
Distribution rate	-	-	-	20.5%	14.1%	13%
Net sales ¹	55,697	111,786	170,787	222,500	252,900	272,000
EBITDA ¹	8,102	14,234	21,097	30,601	39,600	43,300
EBIT ¹	5,370	7,965	7,695	12,600	17,400	18,700
Net income ¹	4,178	3,304	3,826	7,100	10,300	11,200
Net Debt	5,383	25,636	74,405	-	-	-
Reference price ²	832.50	1,453.50	670.00	640.00	640.00	640.00
Nbr of stocks (in thousands)	137,186	153,434	187,753	182,191	-	-
Announcement Date	3/11/24	3/12/25	3/12/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BOOKING HOLDINGS INC.	15.08x	4.2x	11.34x	1.06%	119B
VIKING HOLDINGS LTD	25x	5.15x	18.11x	-.--%	36.19B
EXPEDIA GROUP, INC.	13.98x	1.8x	7.07x	0.73%	31.23B
ORIENTAL LAND CO., LTD.	35.65x	5.9x	17.79x	0.59%	29.44B
TRIP.COM GROUP LIMITED	24.08x	1.76x	7.3x	0.83%	24.43B
LIFE TIME GROUP HOLDINGS, INC.	25.09x	3.03x	10.73x	-.--%	8.95B
VAIL RESORTS, INC.	25.09x	2.61x	9.68x	6.39%	4.96B
SPHERE ENTERTAINMENT CO.	-44.07x	3.01x	12.94x	-.--%	3.98B
Average	14.99x	3.43x	11.87x	1.2%	32.27B
Weighted average by Cap.	19.17x	3.92x	12.10x	0.85%