Valuation Globeride, Inc.

Stocks

Delayed Japan Exchange 20:37:34 2026-08-18 EDT			5-day change	1st Jan Change
2,449.00 ^JPY	-1.65%		-0.53%	+12.33%

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	51,287	-	-
Change	-	-14.64%	-17.85%	-5.43%	3.47%	12.3%	-	-
Enterprise Value (EV)	79,091	71,947	59,924	61,396	63,086	51,287	51,287	51,287
Change	-	-9.03%	-16.71%	2.46%	2.75%	-18.7%	0%	0%
P/E	6.96x	6.18x	8.36x	9.23x	8.73x	10.5x	10.3x	9.59x
PBR	1.78x	1.2x	0.86x	0.72x	0.71x	0.8x	0.77x	0.74x
PEG	-	-1.55x	-0.2x	-0.6x	0.6x	-13.93x	8.23x	1.26x
Capitalization / Revenue	0.55x	0.42x	0.37x	0.36x	0.36x	0.39x	0.37x	0.36x
EV / Revenue	0x	0x	0x	0x	0x	0.39x	0.37x	0.36x
EV / EBITDA	0x	0x	0x	0x	0x	4.58x	4.28x	4.06x
EV / EBIT	0x	0x	0x	0x	0x	7.65x	7.26x	6.53x
EV / FCF	-	0x	0x	-0x	0x	7.08x	29x	11.8x
FCF Yield	-	0.51%	13.1%	-4.86%	10.2%	14.1%	3.45%	8.45%
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%	4.02%	4.15%	4.52%
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	2,490.00	2,490.00	2,490.00
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.	10.37x	-	-	4.05%	319M
ACUSHNET HOLDINGS CORP.	22.41x	2.28x	13.25x	1.01%	5.3B
FLUIDRA, S.A.	19.58x	2.06x	8.79x	3.57%	4.23B
TECHNOGYM S.P.A.	21.78x	2.27x	11.03x	3.14%	3.08B
CALLAWAY GOLF COMPANY	28.55x	1.3x	10.42x	-.--%	2.97B
PELOTON INTERACTIVE, INC.	16.88x	0.73x	3.46x	-.--%	2.32B
MIZUNO CORPORATION	16.44x	1.04x	10.25x	1.62%	1.94B
YONEX CO., LTD.	17.31x	1.19x	9.64x	1.02%	1.47B
JOHNSON HEALTH TECH .CO., LTD.	10.14x	0.83x	6.76x	-	1.25B
MIPS AB	46.85x	12.53x	29.75x	1.57%	1.1B
Average	21.03x	2.69x	11.48x	1.77%	2.4B
Weighted average by Cap.	21.57x	2.19x	10.80x	1.66%