Valuation Globeride, Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-27 EDT			5-day change	1st Jan Change
2,481.00 ^JPY	+1.06%		+0.24%	+14.12%

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	52,593	-	-
Change	-	-14.64%	-17.85%	-5.43%	3.47%	15.16%	-	-
Enterprise Value (EV)	79,091	71,947	59,924	61,396	63,086	52,593	52,593	52,593
Change	-	-9.03%	-16.71%	2.46%	2.75%	-16.63%	0%	0%
P/E	6.96x	6.18x	8.36x	9.23x	8.73x	10.3x	10.2x	9.46x
PBR	1.78x	1.2x	0.86x	0.72x	0.71x	0.79x	0.76x	0.73x
PEG	-	-1.55x	-0.2x	-0.6x	0.6x	-13.66x	8.15x	1.24x
Capitalization / Revenue	0.55x	0.42x	0.37x	0.36x	0.36x	0.4x	0.38x	0.37x
EV / Revenue	0x	0x	0x	0x	0x	0.4x	0.38x	0.37x
EV / EBITDA	0x	0x	0x	0x	0x	4.7x	4.39x	4.17x
EV / EBIT	0x	0x	0x	0x	0x	7.85x	7.45x	6.7x
EV / FCF	-	0x	0x	-0x	0x	7.26x	29.8x	12.1x
FCF Yield	-	0.51%	13.1%	-4.86%	10.2%	13.8%	3.36%	8.24%
Dividend per Share ²	50	60	70	80	90	100	103.3	112.5
Rate of return	1.73%	2.43%	3.45%	4.17%	4.3%	4.07%	4.21%	4.58%
EPS ²	416.6	400	243	208.1	240.1	238.2	241.2	259.6
Distribution rate	12%	15%	28.8%	38.4%	37.5%	42%	42.8%	43.3%
Net sales ¹	120,684	134,583	126,008	123,983	126,956	131,915	137,627	143,340
EBITDA ¹	15,346	15,620	11,740	11,096	11,033	11,200	11,975	12,625
EBIT ¹	12,349	12,125	7,496	6,508	6,501	6,700	7,063	7,850
Net income ¹	9,567	9,188	5,582	4,783	5,409	5,194	5,259	5,658
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	2,455.00	2,455.00	2,455.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GLOBERIDE, INC.	10.3x	-	-	4.07%	318M
ACUSHNET HOLDINGS CORP.	27.88x	2.62x	16.25x	0.91%	6.13B
FLUIDRA, S.A.	17.86x	1.97x	8.57x	3.75%	3.95B
CALLAWAY GOLF COMPANY	33.09x	1.47x	13.2x	-.--%	3.26B
TECHNOGYM S.P.A.	22.07x	2.31x	11.06x	3.08%	3.1B
PELOTON INTERACTIVE, INC.	46.45x	1.16x	5.91x	-.--%	2.63B
MIZUNO CORPORATION	14.52x	0.91x	8.62x	1.83%	1.67B
YONEX CO., LTD.	16.2x	1.1x	9.29x	1.1%	1.33B
JOHNSON HEALTH TECH .CO., LTD.	10.52x	0.85x	6.97x	-	1.28B
MIPS AB	46.47x	12.43x	29.51x	1.58%	1.06B
Average	24.54x	2.76x	12.15x	1.81%	2.47B
Weighted average by Cap.	26.36x	2.30x	12.02x	1.6%