Valuation Rasa Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-08-05 EDT			5-day change	1st Jan Change
1,905.00 ^JPY	+1.82%		+2.20%	+4.61%

04-03	Certain Common Stock of uridoki Inc. are subject to a Lock-Up Agreement Ending on 4-APR-2026.	CI
03-16	Tranche Update on Rasa Corporation's Equity Buyback Plan announced on November 26, 2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	10,941	11,580	16,489	23,264	16,773	20,028
Change	-	5.84%	42.39%	41.09%	-27.9%	19.4%
Enterprise Value (EV) ¹	11,920	12,169	15,961	22,830	15,055	17,340
Change	-	2.09%	31.16%	43.04%	-34.05%	15.18%
P/E	7.09x	5.75x	7.89x	11.6x	7.8x	8.47x
PBR	0.62x	0.6x	0.81x	1.08x	0.73x	0.85x
PEG	-	0.2x	1.28x	-3.56x	1.16x	0.5x
Capitalization / Revenue	0.41x	0.37x	0.56x	0.83x	0.63x	0.71x
EV / Revenue	0.45x	0.39x	0.54x	0.82x	0.57x	0.61x
EV / EBITDA	4.9x	4.34x	5.16x	8.39x	5.41x	5.52x
EV / EBIT	5.44x	4.77x	5.59x	9.14x	5.95x	5.86x
EV / FCF	16x	20.8x	7.09x	51.2x	5.56x	7.99x
FCF Yield	6.26%	4.81%	14.1%	1.95%	18%	12.5%
Dividend per Share ²	38	50	68	68	72	80
Rate of return	4.04%	5.02%	4.69%	3.29%	4.86%	4.24%
EPS ²	132.8	173.2	183.9	177.9	189.9	223
Distribution rate	28.6%	28.9%	37%	38.2%	37.9%	35.9%
Net sales ¹	26,727	31,329	29,656	27,916	26,568	28,201
EBITDA ¹	2,435	2,801	3,094	2,722	2,783	3,143
EBIT ¹	2,191	2,552	2,854	2,498	2,532	2,959
Net income ¹	1,544	2,014	2,114	1,997	2,079	2,378
Net Debt ¹	979	589	-528	-434	-1,718	-2,688
Reference price ²	941.00	996.00	1,451.00	2,068.00	1,482.00	1,889.00
Nbr of stocks (in thousands)	11,627	11,627	11,364	11,250	11,318	10,603
Announcement Date	8/27/21	6/28/22	6/28/23	6/25/24	6/24/25	6/24/26

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.($)
RASA CORPORATION	-	-	-	-	125M
W.W. GRAINGER, INC.	28.36x	3.23x	18.68x	0.75%	61.4B
FASTENAL COMPANY	39.53x	6.15x	27.15x	1.95%	57.04B
DIPLOMA PLC	35.04x	5.79x	20.82x	0.86%	13.66B
APPLIED INDUSTRIAL TECHNOLOGIES, INC.	33.33x	2.66x	21.57x	0.54%	13.19B
CORE & MAIN, INC.	17.03x	1.33x	10.75x	-.--%	8.67B
MSC INDUSTRIAL DIRECT CO., INC.	28.23x	1.86x	15.78x	2.76%	7.08B
RS GROUP PLC	18.99x	1.23x	10.75x	3.3%	4.5B
BUFAB AB	32.18x	3.31x	18.98x	1.09%	2.72B
DXP ENTERPRISES, INC.	27.4x	-	-	-	2.65B
Average	28.90x	3.19x	18.06x	1.41%	17.1B
Weighted average by Cap.	32.22x	4.17x	21.21x	1.27%