Valuation Glory Ltd.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-16 EDT			5-day change	1st Jan Change
5,033.00 ^JPY	+2.71%		+9.96%	+27.06%

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

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	267,140	-	-
Change	-	28.9%	-2.69%	-7.18%	47.55%	23.5%	-	-
Enterprise Value (EV) ¹	128,478	209,293	220,192	180,614	260,258	294,940	249,040	237,440
Change	-	62.9%	5.21%	-17.97%	44.1%	13.33%	-15.56%	-4.66%
P/E	19.2x	-17.3x	5.32x	9.13x	22.3x	21.1x	11.7x	10.8x
PBR	0.61x	0.83x	0.69x	0.62x	0.96x	1.15x	1.13x	1.05x
PEG	-	0x	-0x	-0.2x	-0.6x	0.6x	0.1x	1.33x
Capitalization / Revenue	0.56x	0.63x	0.42x	0.4x	0.64x	0.74x	0.7x	0.68x
EV / Revenue	0.57x	0.82x	0.59x	0.49x	0.77x	0.82x	0.66x	0.61x
EV / EBITDA	4.67x	17x	3.41x	3.58x	5.19x	8.13x	4.38x	4.01x
EV / EBIT	12.5x	401x	4.29x	5.14x	11.1x	9.22x	6.76x	6.02x
EV / FCF	-8.3x	-29.4x	26.6x	4.44x	6.8x	11.7x	15.7x	12.4x
FCF Yield	-12.1%	-3.4%	3.76%	22.5%	14.7%	8.53%	6.38%	8.04%
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%	3.18%	2.6%	2.64%
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	5,033.00	5,033.00	5,033.00
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	-	-	-