Valuation Rasa Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-15 EDT			5-day change	1st Jan Change
1,827.00 ^JPY	+2.18%		+3.87%	+0.33%

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	2020	2021	2022	2023	2024	2025
Market Cap ¹	9,499	10,941	11,580	16,489	23,264	16,773
Change	-	15.18%	5.84%	42.39%	41.09%	-27.9%
Enterprise Value (EV) ¹	10,481	11,920	12,169	15,961	22,830	15,055
Change	-	13.73%	2.09%	31.16%	43.04%	-34.05%
P/E Ratio	5.42x	7.09x	5.75x	7.89x	11.6x	7.8x
PBR	0.58x	0.62x	0.6x	0.81x	1.08x	0.73x
PEG	-	-0.6x	0.2x	1.28x	-3.56x	1.16x
Capitalization / Revenue	0.32x	0.41x	0.37x	0.56x	0.83x	0.63x
EV / Revenue	0.36x	0.45x	0.39x	0.54x	0.82x	0.57x
EV / EBITDA	4.66x	4.9x	4.34x	5.16x	8.39x	5.41x
EV / EBIT	5.08x	5.44x	4.77x	5.59x	9.14x	5.95x
EV / FCF	3.02x	16x	20.8x	7.09x	51.2x	5.56x
FCF Yield	33.2%	6.26%	4.81%	14.1%	1.95%	18%
Dividend per Share ²	38	38	50	68	68	72
Rate of return	4.65%	4.04%	5.02%	4.69%	3.29%	4.86%
EPS ²	150.7	132.8	173.2	183.9	177.9	189.9
Distribution rate	25.2%	28.6%	28.9%	37%	38.2%	37.9%
Net sales ¹	29,251	26,727	31,329	29,656	27,916	26,568
EBITDA ¹	2,250	2,435	2,801	3,094	2,722	2,783
EBIT ¹	2,064	2,191	2,552	2,854	2,498	2,532
Net income ¹	1,750	1,544	2,014	2,114	1,997	2,079
Net Debt ¹	982	979	589	-528	-434	-1,718
Reference price ²	817.00	941.00	996.00	1,451.00	2,068.00	1,482.00
Nbr of stocks (in thousands)	11,627	11,627	11,627	11,364	11,250	11,318
Announcement Date	6/25/20	8/27/21	6/28/22	6/28/23	6/25/24	6/24/25

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	-	-	-	-	119M
W.W. GRAINGER, INC.	28.9x	3.28x	19.04x	0.73%	62.13B
FASTENAL COMPANY	37.58x	5.85x	25.78x	1.99%	53.46B
DIPLOMA PLC	33.66x	5.32x	19.78x	0.95%	12.39B
APPLIED INDUSTRIAL TECHNOLOGIES, INC.	29.91x	2.38x	19.32x	0.6%	11.83B
CORE & MAIN, INC.	17.77x	1.38x	11.14x	-.--%	9.05B
MSC INDUSTRIAL DIRECT CO., INC.	27.86x	1.78x	15.55x	3%	6.52B
RS GROUP PLC	16.73x	1.09x	9.53x	3.82%	3.91B
DXP ENTERPRISES, INC.	27.07x	-	-	-	2.62B
DNOW INC.	147.68x	0.57x	12.71x	-	2.56B
Average	40.80x	2.70x	16.61x	1.58%	16.46B
Weighted average by Cap.	33.03x	3.95x	20.43x	1.29%