Valuation Koyou Rentia Co., Ltd.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-12 EDT			5-day change	1st Jan Change
1,315.00 ^JPY	+0.38%		0.00%	+1.86%

23-05-15	Koyou Rentia Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023	CI
20-08-25	Koyou Rentia Co., Ltd. Announces Earnings Result for the First Half of 2020	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,340	8,032	11,203	11,706	14,294	14,625	-	-
Change	-	-3.7%	39.48%	4.49%	22.11%	2.32%	-	-
Enterprise Value (EV)	8,846	8,624	10,140	10,847	11,058	14,625	14,625	14,625
Change	-	-2.52%	17.58%	6.97%	1.95%	32.26%	0%	0%
P/E Ratio	5.44x	6.43x	6.98x	7.52x	7.37x	8.87x	7.7x	7.14x
PBR	1.16x	0.98x	1.17x	1.06x	1.14x	-	-	-
PEG	-	-0.3x	0.2x	-1.55x	0.3x	-0.6x	0.5x	0.9x
Capitalization / Revenue	0.35x	0.31x	0.36x	0.37x	0.41x	0.43x	0.4x	0.38x
EV / Revenue	0x	0x	0x	0x	0x	0.43x	0.4x	0.38x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.63x	4.88x	4.57x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	21.5	22.5	27.5	30	36	37	38	40
Rate of return	2.79%	3.03%	2.66%	2.83%	2.79%	2.81%	2.89%	3.04%
EPS ²	141.7	115.4	148.2	141	175.2	148.3	170.8	184.3
Distribution rate	15.2%	19.5%	18.6%	21.3%	20.6%	24.9%	22.2%	21.7%
Net sales ¹	23,994	26,188	30,960	31,861	34,701	34,000	36,500	38,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	2,522	2,430	2,443	2,081	3,005	2,600	3,000	3,200
Net income ¹	1,533	1,249	1,604	1,549	1,937	1,650	1,900	2,050
Net Debt	506	592	-1,063	-859	-3,236	-	-	-
Reference price ²	770.50	742.00	1,035.00	1,060.00	1,291.00	1,315.00	1,315.00	1,315.00
Nbr of stocks (in thousands)	10,824	10,824	10,824	11,043	11,072	11,122	-	-
Announcement Date	2/14/22	2/13/23	2/13/24	2/13/25	2/12/26	-	-	-

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.($)
KOYOU RENTIA CO., LTD.	8.83x	-	-	2.82%	90.79M
CTS CO., LTD.	12.92x	-	-	3.58%	212M
AJ NETWORKS CO.,LTD.	6.1x	0.98x	4.92x	7.58%	127M
Average	9.28x	0.98x	4.92x	4.66%	143.43M
Weighted average by Cap.	10.04x	0.98x	4.92x	4.6%