|
Market Closed -
OTC Markets
14:11:43 2026-06-11 EDT
|
5-day change | 1st Jan Change | ||
| 25.25 USD | -0.38% |
|
-.--% | +17.61% |
| 08-07 | Glory Ltd. Provides Consolidated Earnings Guidance for the Full Year Ending March 31, 2027 | CI |
| 08-07 | Glory Ltd. Reports Earnings Results for the First Quarter Ended June 30, 2026 | 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 | 252,491 | - | - |
| Change | - | 28.9% | -2.69% | -7.18% | 47.55% | 16.73% | - | - |
| Enterprise Value (EV) 1 | 128,478 | 209,293 | 220,192 | 180,614 | 260,258 | 242,991 | 234,391 | 222,791 |
| Change | - | 62.9% | 5.21% | -17.97% | 44.1% | -6.63% | -3.54% | -4.95% |
| P/E | 19.2x | -17.3x | 5.32x | 9.13x | 14x | 19.9x | 11.3x | 10.5x |
| PBR | 0.61x | 0.83x | 0.69x | 0.62x | 0.96x | 1x | 1.08x | 1.01x |
| PEG | - | 0x | -0x | -0.2x | -13.25x | -1.2x | 0.1x | 1.32x |
| Capitalization / Revenue | 0.56x | 0.63x | 0.42x | 0.4x | 0.64x | 0.71x | 0.66x | 0.64x |
| EV / Revenue | 0.57x | 0.82x | 0.59x | 0.49x | 0.77x | 0.68x | 0.62x | 0.57x |
| EV / EBITDA | 4.67x | 17x | 3.41x | 3.58x | 5.19x | 4.54x | 4.31x | 3.93x |
| EV / EBIT | 12.5x | 401x | 4.29x | 5.14x | 11.1x | 7.59x | 6.45x | 5.72x |
| EV / FCF | -8.3x | -29.4x | 26.6x | 4.44x | 6.8x | 19.3x | 15.9x | 11.7x |
| FCF Yield | -12.1% | -3.4% | 3.76% | 22.5% | 14.7% | 5.19% | 6.29% | 8.57% |
| Dividend per Share 2 | 68 | 68 | 106 | 108 | 112 | 125 | 130.5 | 133 |
| Rate of return | 3.28% | 2.35% | 3.73% | 4.11% | 2.82% | 2.63% | 2.74% | 2.8% |
| EPS 2 | 107.6 | -167 | 533.6 | 287.8 | 284.7 | 239 | 420.2 | 453.7 |
| Distribution rate | 63.2% | -40.7% | 19.9% | 37.5% | 39.3% | 52.3% | 31.1% | 29.3% |
| Net sales 1 | 226,562 | 255,857 | 372,478 | 369,017 | 338,900 | 357,000 | 379,900 | 392,250 |
| EBITDA 1 | 27,503 | 12,284 | 64,656 | 50,512 | 50,146 | 53,500 | 54,350 | 56,700 |
| EBIT 1 | 10,297 | 522 | 51,276 | 35,173 | 23,400 | 32,000 | 36,350 | 38,950 |
| Net income 1 | 6,509 | -9,538 | 29,674 | 16,053 | 18,200 | 17,700 | 22,150 | 23,950 |
| Net Debt 1 | 2,558 | 46,985 | 62,250 | 34,018 | 43,954 | -9,500 | -18,100 | -29,700 |
| Reference price 2 | 2,072.00 | 2,895.00 | 2,840.00 | 2,626.00 | 3,975.00 | 4,757.00 | 4,757.00 | 4,757.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 37.6x | 6.43x | 23.87x | 0.72% | 129B | |
| 27.6x | 5.09x | 17.73x | 2.18% | 35.7B | |
| 22.2x | 1.9x | 13.62x | 2.11% | 32.28B | |
| 32.02x | 4.25x | 16.06x | 0.11% | 31.48B | |
| 22.25x | 3.67x | 11.62x | 1.51% | 28.13B | |
| 108.39x | 38.98x | 89.15x | 0.33% | 26.82B | |
| 22.35x | 3.24x | 13.96x | 1.05% | 27.26B | |
| 25.38x | 3.09x | 13.31x | 1.49% | 27.13B | |
| 25.51x | 3.21x | 15.68x | 1.77% | 23.96B | |
| Average | 35.92x | 7.76x | 23.89x | 1.25% | 40.2B | |
| Weighted average by Cap. | 35.94x | 7.20x | 23.47x | 1.12% |
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
