|
Delayed
Japan Exchange
20:00:00 2026-10-14 EDT
|
5-day change | 1st Jan Change | ||
| 440.00 JPY | 0.00% |
|
-2.22% | -47.12% |
| 25-03-17 | Nigeria inflation eases for second month after data overhaul | RE |
| 25-02-18 | Nigeria inflation seen sharply lower in January after rebasing | RE |
Company Valuation: Rebase, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,641 | 4,672 | 7,024 | 2,984 | 2,163 | - | - |
| Change | - | 0.66% | 50.34% | -57.52% | -27.51% | - | - |
| Enterprise Value (EV) | 3,849 | 3,548 | 5,483 | 1,892 | 2,163 | 2,163 | 2,163 |
| Change | - | -7.83% | 54.54% | -65.5% | 14.33% | 0% | 0% |
| P/E | 27.5x | 20.4x | 19.1x | 40x | 43.1x | 27x | 12.7x |
| PBR | 6.27x | 4.81x | 5.31x | 2.32x | - | - | - |
| PEG | 5.31x | 0.6x | 0.3x | -0.5x | -1.3x | 0.5x | 0x |
| Capitalization / Revenue | 4x | 3.14x | 3.65x | 1.37x | 0.9x | 0.83x | 0.74x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0.9x | 0.83x | 0.74x |
| EV / EBITDA | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 30.9x | 18x | 8.65x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | 35 | - | - | - | - |
| Rate of return | - | - | 2.34% | - | - | - | - |
| EPS 2 | 36.75 | 49.67 | 78.13 | 15.16 | 10.2 | 16.3 | 34.6 |
| Distribution rate | - | - | 44.8% | - | - | - | - |
| Net sales 1 | 1,160 | 1,490 | 1,926 | 2,181 | 2,410 | 2,600 | 2,940 |
| EBITDA | - | - | - | - | - | - | - |
| EBIT 1 | 255 | 335 | 487 | 97 | 70 | 120 | 250 |
| Net income 1 | 158 | 228 | 362 | 74 | 50 | 80 | 170 |
| Net Debt | -792 | -1,124 | -1,541 | -1,092 | - | - | - |
| Reference price 2 | 1,009.00 | 1,014.00 | 1,493.00 | 607.00 | 440.00 | 440.00 | 440.00 |
| Nbr of stocks (in thousands) | 4,600 | 4,608 | 4,705 | 4,916 | 4,916 | - | - |
| Announcement Date | 5/12/23 | 5/14/24 | 5/14/25 | 5/14/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 43.33x | - | - | - | 13.62M | |
| 17.16x | 8.35x | 17.91x | 0.25% | 4,230B | |
| 24.61x | 7.73x | 13.61x | 0.28% | 1,879B | |
| 30.93x | 14.48x | 22.87x | 0.59% | 528B | |
| 14.67x | 3.91x | 9.05x | 1.39% | 485B | |
| 19.66x | 5.82x | 17.49x | -.--% | 294B | |
| 21.18x | 1.55x | 10.48x | 0.98% | 276B | |
| 109.83x | 14.5x | 77.88x | -.--% | 222B | |
| 22.45x | 2.55x | 13x | -.--% | 142B | |
| 8.38x | 0.96x | 4.14x | -.--% | 116B | |
| Average | 31.22x | 6.65x | 20.71x | 0.39% | 817.2B | |
| Weighted average by Cap. | 22.32x | 7.98x | 17.80x | 0.35% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 5138 Stock
- Valuation Rebase, Inc.
Select your edition
All financial news and data tailored to specific country editions
