|
Market Closed -
Japan Exchange
01:30:00 2026-11-11 EST
|
5-day change | 1st Jan Change | ||
| 2,184.00 JPY | -0.88% |
|
+1.49% | -12.97% |
| 11-04 | Goldwin Inc. Reports Earnings Results for the Half Year Ended September 30, 2026 | CI |
| 09-21 | Goldwin Inc.(TSE:8111) dropped from FTSE All-World Index | CI |
Company Valuation: Goldwin Inc.
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 | 301,591 | - | - |
| Change | - | 101.31% | -21.94% | -17.31% | -17.42% | -0.29% | - | - |
| Enterprise Value (EV) 1 | 261,120 | 535,780 | 402,295 | 316,375 | 245,966 | 246,148 | 236,868 | 226,580 |
| Change | - | 105.19% | -24.91% | -21.36% | -22.25% | 0.07% | -3.77% | -4.34% |
| P/E | 19.6x | 27.1x | 18.3x | 15.1x | 12.6x | 12.7x | 12.1x | 11x |
| PBR | 4.44x | 7.1x | 4.43x | 3.32x | 2.34x | 2.12x | 1.91x | 1.73x |
| PEG | - | 0.6x | 1.2x | 11.83x | -3.68x | -7.82x | 2.28x | 1.11x |
| Capitalization / Revenue | 2.87x | 4.93x | 3.49x | 2.77x | 2.2x | 2.16x | 2.03x | 1.88x |
| EV / Revenue | 2.66x | 4.66x | 3.17x | 2.39x | 1.79x | 1.76x | 1.59x | 1.41x |
| EV / EBITDA | 14.4x | 22.6x | 15.5x | 13.1x | 8.66x | 9.92x | 8.6x | 7.51x |
| EV / EBIT | 15.8x | 24.5x | 16.9x | 14.4x | 9.51x | 10.7x | 9.48x | 8.1x |
| EV / FCF | 16x | 29.6x | 23.6x | 12.8x | 19.2x | 11.5x | 14.2x | 12.3x |
| FCF Yield | 6.25% | 3.38% | 4.24% | 7.79% | 5.2% | 8.69% | 7.05% | 8.14% |
| Dividend per Share 2 | 28.33 | 36.67 | 54 | 54.33 | 58 | 70 | 72.2 | 76.75 |
| Rate of return | 1.37% | 0.87% | 1.64% | 1.97% | 2.62% | 3.18% | 3.28% | 3.48% |
| EPS 2 | 105.4 | 155.2 | 179.7 | 182 | 175.8 | 172.9 | 182.1 | 200.1 |
| Distribution rate | 26.9% | 23.6% | 30.1% | 29.9% | 33% | 40.5% | 39.7% | 38.4% |
| Net sales 1 | 98,235 | 115,052 | 126,907 | 132,305 | 137,516 | 139,742 | 148,693 | 160,174 |
| EBITDA 1 | 18,170 | 23,666 | 25,893 | 24,204 | 28,404 | 24,816 | 27,547 | 30,174 |
| EBIT 1 | 16,501 | 21,904 | 23,847 | 21,905 | 25,859 | 23,020 | 24,974 | 27,968 |
| Net income 1 | 14,350 | 20,977 | 24,281 | 24,444 | 24,094 | 23,950 | 24,941 | 27,374 |
| Net Debt 1 | -20,751 | -31,653 | -40,625 | -49,897 | -56,504 | -55,444 | -64,724 | -75,012 |
| Reference price 2 | 2,070.00 | 4,200.00 | 3,288.00 | 2,753.00 | 2,212.00 | 2,203.50 | 2,203.50 | 2,203.50 |
| Nbr of stocks (in thousands) | 136,170 | 135,103 | 134,708 | 133,045 | 136,741 | 136,869 | - | - |
| Announcement Date | 5/13/22 | 5/12/23 | 5/14/24 | 5/14/25 | 5/13/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.74x | 1.76x | 9.92x | 3.18% | 1.9B | |
| 18.25x | 2.75x | 9.22x | 3.22% | 220B | |
| 30.95x | 7.67x | 17.02x | 1.37% | 157B | |
| 25.71x | 4.06x | 14.33x | 2.26% | 125B | |
| 61.72x | 5.05x | 44.02x | 0.46% | 47.39B | |
| 12.49x | 1.87x | 6.4x | 3.71% | 28.31B | |
| 21.2x | 2.71x | 13.63x | 0.99% | 23.62B | |
| 11.23x | 1.28x | 8.31x | 6.54% | 15.19B | |
| 19.11x | 3.63x | 9.06x | 3.06% | 13.51B | |
| Average | 23.71x | 3.42x | 14.66x | 2.75% | 70B | |
| Weighted average by Cap. | 25.82x | 4.34x | 14.79x | 2.38% |
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
- 8111 Stock
- Valuation Goldwin Inc.
Select your edition
All financial news and data tailored to specific country editions
