Valuation Goldwin Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-04 EDT			5-day change	1st Jan Change
2,113.00 ^JPY	+0.69%		-3.52%	-15.80%

08-06	Goldwin Inc. Revises Consolidated and Non-Consolidated Earnings Guidance for the Six Months Ending September 30, 2026	CI
08-06	Goldwin Inc. Revises Consolidated Earnings Guidance for Full Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	281,871	567,433	442,920	366,272	302,470	289,078	-	-
Change	-	101.31%	-21.94%	-17.31%	-17.42%	-4.43%	-	-
Enterprise Value (EV) ¹	261,120	535,780	402,295	316,375	245,966	220,878	222,632	211,599
Change	-	105.19%	-24.91%	-21.36%	-22.25%	-10.2%	0.79%	-4.96%
P/E	19.6x	27.1x	18.3x	15.1x	12.6x	11.9x	11x	10x
PBR	4.44x	7.1x	4.43x	3.32x	2.34x	2x	1.84x	1.65x
PEG	-	0.6x	1.2x	11.83x	-3.68x	11.64x	1.37x	1.01x
Capitalization / Revenue	2.87x	4.93x	3.49x	2.77x	2.2x	2.04x	1.93x	1.79x
EV / Revenue	2.66x	4.66x	3.17x	2.39x	1.79x	1.56x	1.49x	1.31x
EV / EBITDA	14.4x	22.6x	15.5x	13.1x	8.66x	8.69x	7.99x	6.97x
EV / EBIT	15.8x	24.5x	16.9x	14.4x	9.51x	9.19x	8.62x	7.34x
EV / FCF	16x	29.6x	23.6x	12.8x	19.2x	10.3x	11.8x	10.1x
FCF Yield	6.25%	3.38%	4.24%	7.79%	5.2%	9.69%	8.44%	9.89%
Dividend per Share ²	28.33	36.67	54	54.33	58	70	72.4	79
Rate of return	1.37%	0.87%	1.64%	1.97%	2.62%	3.31%	3.43%	3.74%
EPS ²	105.4	155.2	179.7	182	175.8	177.6	191.8	210.7
Distribution rate	26.9%	23.6%	30.1%	29.9%	33%	39.4%	37.7%	37.5%
Net sales ¹	98,235	115,052	126,907	132,305	137,516	141,683	149,883	161,908
EBITDA ¹	18,170	23,666	25,893	24,204	28,404	25,408	27,866	30,350
EBIT ¹	16,501	21,904	23,847	21,905	25,859	24,043	25,820	28,820
Net income ¹	14,350	20,977	24,281	24,444	24,094	24,741	26,231	28,733
Net Debt ¹	-20,751	-31,653	-40,625	-49,897	-56,504	-68,200	-66,445	-77,479
Reference price ²	2,070.00	4,200.00	3,288.00	2,753.00	2,212.00	2,113.00	2,113.00	2,113.00
Nbr of stocks (in thousands)	136,170	135,103	134,708	133,045	136,741	136,809	-	-
Announcement Date	5/13/22	5/12/23	5/14/24	5/14/25	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.($)
GOLDWIN INC.	11.82x	1.54x	8.62x	3.34%	1.85B
ANTA SPORTS PRODUCTS LIMITED	12.02x	1.81x	6.24x	3.87%	27.06B
YOUNGONE CORPORATION	6.14x	0.42x	2.5x	5.17%	2.37B
BIEM.L.FDLKK GARMENT CO.,LTD.	20.27x	-	-	3.03%	2.2B
Average	12.56x	1.26x	5.79x	3.85%	8.37B
Weighted average by Cap.	12.13x	1.69x	6.10x	3.88%