Company Valuation: Rakuten Bank, Ltd.

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028 2029
Market Cap 1 539,151 1,122,619 984,175 1,106,397 - -
Change - 108.22% -12.33% 12.42% - -
Enterprise Value (EV) 539,151 1,122,619 984,175 1,106,397 1,106,397 1,106,397
Change - 108.22% -12.33% 12.42% 0% 0%
P/E 15.6x 22.1x 13.5x 13.5x 11.2x 9.87x
PBR 2.07x 3.72x 2.65x 3.19x 2.48x 2.05x
PEG 0.9x 0.5x 0.3x 1.1x 0.5x 0.7x
Capitalization / Revenue 3.91x 9.15x 5.94x 4.83x 4.43x 3.87x
EV / Revenue 0x 0x 0x 4.83x 4.43x 3.87x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x 0x 6.54x 5.38x 6.52x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - 10.3
Rate of return - - - - - 0.16%
EPS 2 198.4 291 418.8 467.9 565.4 642.2
Distribution rate - - - - - 1.6%
Net sales 1 137,950 122,700 165,733 229,287 249,977 286,117
EBITDA - - - - - -
EBIT 1 50,318 74,780 108,799 169,151 205,623 169,756
Net income 1 34,436 50,779 73,072 124,597 163,072 173,178
Net Debt - - - - - -
Reference price 2 3,090.00 6,434.00 5,640.00 6,340.00 6,340.00 6,340.00
Nbr of stocks (in thousands) 174,482 174,482 174,499 174,511 - -
Announcement Date 5/13/24 5/12/25 5/12/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.55x - - -.--% 7.03B
13.16x - - 1.91% 886B
6.39x - - 4.86% 418B
11.66x - - 2.22% 376B
6.77x - - 4.68% 357B
11.61x - - 4.49% 325B
6.32x - - 4.88% 336B
6.9x - - 4.61% 304B
17.12x - - 2.46% 270B
14.1x - - 2.79% 256B
Average 10.76x 3.29% 353.47B
Weighted average by Cap. 10.59x 3.43%

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

  1. Stock Market
  2. Stocks
  3. 5838 Stock
  4. Valuation Rakuten Bank, Ltd.