Valuation Globeride, Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-09 EDT			5-day change	1st Jan Change
2,370.00 ^JPY	+1.85%		+2.07%	+9.02%

08-07	Globeride, Inc. Revises Consolidated Earnings Guidance for the Six Months Ending September 30, 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	48,816	-	-
Change	-	-14.64%	-17.85%	-5.43%	3.47%	6.89%	-	-
Enterprise Value (EV)	79,091	71,947	59,924	61,396	63,086	48,816	48,816	48,816
Change	-	-9.03%	-16.71%	2.46%	2.75%	-22.62%	0%	0%
P/E	6.96x	6.18x	8.36x	9.23x	8.73x	9.66x	9.13x	8.65x
PBR	1.78x	1.2x	0.86x	0.72x	0.71x	0.75x	0.72x	0.69x
PEG	-	-1.55x	-0.2x	-0.6x	0.6x	4.45x	1.55x	1.57x
Capitalization / Revenue	0.55x	0.42x	0.37x	0.36x	0.36x	0.36x	0.35x	0.34x
EV / Revenue	0x	0x	0x	0x	0x	0.36x	0.35x	0.34x
EV / EBITDA	0x	0x	0x	0x	0x	4.34x	4.03x	3.79x
EV / EBIT	0x	0x	0x	0x	0x	7.21x	6.55x	6.03x
EV / FCF	-	0x	0x	-0x	0x	6.86x	27.6x	11.3x
FCF Yield	-	0.51%	13.1%	-4.86%	10.2%	14.6%	3.62%	8.88%
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%	4.22%	4.36%	4.75%
EPS ²	416.6	400	243	208.1	240.1	245.3	259.7	274
Distribution rate	12%	15%	28.8%	38.4%	37.5%	40.8%	39.8%	41.1%
Net sales ¹	120,684	134,583	126,008	123,983	126,956	134,860	140,780	144,845
EBITDA ¹	15,346	15,620	11,740	11,096	11,033	11,250	12,125	12,875
EBIT ¹	12,349	12,125	7,496	6,508	6,501	6,770	7,450	8,100
Net income ¹	9,567	9,188	5,582	4,783	5,409	5,289	5,506	5,808
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	2,370.00	2,370.00	2,370.00
Nbr of stocks (in thousands)	22,964	22,972	22,979	22,989	21,800	20,597	-	-
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.	9.66x	-	-	4.22%	308M
SHIMANO INC.	31.04x	2.15x	12.89x	2.06%	9.49B
ATHER ENERGY LIMITED	-137.55x	9.24x	-209.99x	-	5.88B
POOL CORPORATION	14.66x	1.29x	10.7x	3.19%	5.8B
ACUSHNET HOLDINGS CORP.	19.79x	2.03x	11.69x	1.19%	4.62B
NINEBOT LIMITED	14.48x	0.71x	7.52x	4%	4.06B
BRUNSWICK CORPORATION	15.2x	0.97x	7.72x	2.86%	3.98B
BRP INC.	28.17x	0.81x	7.27x	1.29%	3.77B
FLUIDRA, S.A.	17.58x	1.88x	8.04x	3.96%	3.65B
YAMAHA CORPORATION	15.9x	0.85x	6.17x	2.23%	3.34B
Average	2.89x	2.21x	-15.33x	2.78%	4.49B
Weighted average by Cap.	0.19x	2.49x	-19.22x	2.54%