Valuation Globeride, Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-23 EDT			5-day change	1st Jan Change
2,469.00 ^JPY	-0.64%		+1.11%	+13.57%

06-09	Tranche Update on Globeride, Inc.'s Equity Buyback Plan announced on May 13, 2026.	CI
06-09	Tranche Update on Globeride, Inc.'s Equity Buyback Plan announced on May 13, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	66,551	56,809	46,671	44,139	45,670	52,677	-	-
Change	-	-14.64%	-17.85%	-5.43%	3.47%	15.34%	-	-
Enterprise Value (EV)	79,091	71,947	59,924	61,396	63,086	52,677	52,677	52,677
Change	-	-9.03%	-16.71%	2.46%	2.75%	-16.5%	0%	0%
P/E	6.96x	6.18x	8.36x	9.23x	8.73x	10x	10.8x	9.5x
PBR	1.78x	1.2x	0.86x	0.72x	0.71x	0.8x	0.79x	0.73x
PEG	-	-1.55x	-0.2x	-0.6x	0.6x	3.14x	-1.58x	0.7x
Capitalization / Revenue	0.55x	0.42x	0.37x	0.36x	0.36x	0.4x	0.39x	0.37x
EV / Revenue	0x	0x	0x	0x	0x	0.4x	0.39x	0.37x
EV / EBITDA	0x	0x	0x	0x	0x	4.83x	4.77x	4.28x
EV / EBIT	0x	0x	0x	0x	0x	8.1x	7.85x	6.58x
EV / FCF	-	0x	0x	-0x	0x	19.8x	26.7x	-
FCF Yield	-	0.51%	13.1%	-4.86%	10.2%	5.06%	3.74%	-
Dividend per Share ²	50	60	70	80	90	100	103.3	120
Rate of return	1.73%	2.43%	3.45%	4.17%	4.3%	4.02%	4.16%	4.83%
EPS ²	416.6	400	243	208.1	240.1	247.7	230.7	261.5
Distribution rate	12%	15%	28.8%	38.4%	37.5%	40.4%	44.8%	45.9%
Net sales ¹	120,684	134,583	126,008	123,983	126,956	131,000	136,503	144,000
EBITDA ¹	15,346	15,620	11,740	11,096	11,033	10,900	11,050	12,300
EBIT ¹	12,349	12,125	7,496	6,508	6,501	6,500	6,713	8,000
Net income ¹	9,567	9,188	5,582	4,783	5,409	5,400	5,030	5,700
Net Debt	12,540	15,138	13,253	17,257	17,416	-	-	-
Reference price ²	2,898.00	2,473.00	2,031.00	1,920.00	2,095.00	2,485.00	2,485.00	2,485.00
Nbr of stocks (in thousands)	22,964	22,972	22,979	22,989	21,800	21,198	-	-
Announcement Date	5/13/22	5/12/23	5/13/24	5/13/25	5/13/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GLOBERIDE, INC.	10.03x	-	-	4.02%	323M
ACUSHNET HOLDINGS CORP.	28.43x	2.66x	16.53x	0.9%	6.25B
FLUIDRA, S.A.	17.65x	1.96x	8.49x	3.79%	3.92B
CALLAWAY GOLF COMPANY	33.45x	1.48x	13.35x	-.--%	3.3B
TECHNOGYM S.P.A.	22.16x	2.35x	11.16x	3.05%	3.17B
PELOTON INTERACTIVE, INC.	47.83x	1.19x	6.08x	-.--%	2.71B
MIZUNO CORPORATION	14.56x	0.91x	8.64x	1.83%	1.68B
YONEX CO., LTD.	16.24x	1.1x	9.31x	1.1%	1.34B
JOHNSON HEALTH TECH .CO., LTD.	10.52x	0.85x	6.97x	-	1.28B
MIPS AB	46.42x	12.41x	29.48x	1.58%	1.06B
Average	24.73x	2.77x	12.22x	1.81%	2.5B
Weighted average by Cap.	26.74x	2.31x	12.13x	1.59%