|
Delayed
OTC Markets
10:33:56 2026-09-30 EDT
|
5-day change | 1st Jan Change | ||
| 27.65 USD | +9.50% |
|
-.--% | +28.78% |
| 10-01 | Tranche Update on Glory Ltd.'s Equity Buyback Plan announced on May 15, 2026. | CI |
| 09-10 | Glory and Velera Announce Partnership to Offer Co-Op Shared Branch Express Using TellerConcierge? | CI |
Company Valuation: Glory Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 125,920 | 162,308 | 157,942 | 146,596 | 216,304 | 275,526 | - | - |
| Change | - | 28.9% | -2.69% | -7.18% | 47.55% | 27.38% | - | - |
| Enterprise Value (EV) 1 | 128,478 | 209,293 | 220,192 | 180,614 | 260,258 | 303,326 | 257,426 | 245,826 |
| Change | - | 62.9% | 5.21% | -17.97% | 44.1% | 16.55% | -15.13% | -4.51% |
| P/E | 19.2x | -17.3x | 5.32x | 9.13x | 22.3x | 21.7x | 12x | 11.1x |
| PBR | 0.61x | 0.83x | 0.69x | 0.62x | 0.96x | 1.19x | 1.17x | 1.09x |
| PEG | - | 0x | -0x | -0.2x | -0.6x | 0.6x | 0.1x | 1.37x |
| Capitalization / Revenue | 0.56x | 0.63x | 0.42x | 0.4x | 0.64x | 0.76x | 0.73x | 0.7x |
| EV / Revenue | 0.57x | 0.82x | 0.59x | 0.49x | 0.77x | 0.84x | 0.68x | 0.63x |
| EV / EBITDA | 4.67x | 17x | 3.41x | 3.58x | 5.19x | 8.36x | 4.53x | 4.15x |
| EV / EBIT | 12.5x | 401x | 4.29x | 5.14x | 11.1x | 9.48x | 6.99x | 6.23x |
| EV / FCF | -8.3x | -29.4x | 26.6x | 4.44x | 6.8x | 12x | 16.2x | 12.9x |
| FCF Yield | -12.1% | -3.4% | 3.76% | 22.5% | 14.7% | 8.3% | 6.18% | 7.77% |
| Dividend per Share 2 | 68 | 68 | 106 | 108 | 112 | 160 | 131 | 133 |
| Rate of return | 3.28% | 2.35% | 3.73% | 4.11% | 2.82% | 3.08% | 2.52% | 2.56% |
| EPS 2 | 107.6 | -167 | 533.6 | 287.8 | 178.4 | 239 | 431.2 | 466.2 |
| Distribution rate | 63.2% | -40.7% | 19.9% | 37.5% | 62.8% | 66.9% | 30.4% | 28.5% |
| Net sales 1 | 226,562 | 255,857 | 372,478 | 369,017 | 338,900 | 361,650 | 379,900 | 392,250 |
| EBITDA 1 | 27,503 | 12,284 | 64,656 | 50,512 | 50,146 | 36,300 | 56,850 | 59,200 |
| EBIT 1 | 10,297 | 522 | 51,276 | 35,173 | 23,400 | 32,000 | 36,850 | 39,450 |
| Net income 1 | 6,509 | -9,538 | 29,674 | 16,053 | 18,200 | 19,850 | 22,500 | 24,350 |
| Net Debt 1 | 2,558 | 46,985 | 62,250 | 34,018 | 43,954 | 27,800 | -18,100 | -29,700 |
| Reference price 2 | 2,072.00 | 2,895.00 | 2,840.00 | 2,626.00 | 3,975.00 | 5,191.00 | 5,191.00 | 5,191.00 |
| Nbr of stocks (in thousands) | 60,772 | 56,065 | 55,613 | 55,825 | 54,416 | 53,078 | - | - |
| Announcement Date | 5/12/22 | 5/11/23 | 5/10/24 | 5/13/25 | 5/15/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.21x | 5.22x | 19.04x | 0.9% | 114B | |
| 30.16x | 4.74x | 17.92x | 1.77% | 85.87B | |
| 29.2x | 3.33x | 19.26x | 0.71% | 63.94B | |
| 41.3x | 6.45x | 28.44x | 1.85% | 60.2B | |
| 38.2x | 7.73x | 22.64x | -.--% | 55.51B | |
| 23.51x | 4.55x | 15.61x | 2.64% | 33.4B | |
| 29.75x | 3.93x | 14.84x | 0.11% | 28.91B | |
| 22.25x | 3.23x | 13.91x | 1.05% | 26.94B | |
| 23.79x | 2.89x | 12.46x | 1.58% | 25.27B | |
| Average | 29.71x | 4.68x | 18.24x | 1.18% | 54.9B | |
| Weighted average by Cap. | 30.85x | 4.98x | 19.33x | 1.15% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6457 Stock
- GLYYY Stock
- Valuation Glory Ltd.
Select your edition
All financial news and data tailored to specific country editions
