|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 410.00 JPY | -1.68% |
|
-10.09% | -50.72% |
| 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 | 2,016 | - | - |
| Change | - | 0.66% | 50.34% | -57.52% | -32.45% | - | - |
| Enterprise Value (EV) | 3,849 | 3,548 | 5,483 | 1,892 | 2,016 | 2,016 | 2,016 |
| Change | - | -7.83% | 54.54% | -65.5% | 6.53% | 0% | 0% |
| P/E | 27.5x | 20.4x | 19.1x | 40x | 40.2x | 25.2x | 11.8x |
| PBR | 6.27x | 4.81x | 5.31x | 2.32x | - | - | - |
| PEG | 5.31x | 0.6x | 0.3x | -0.5x | -1.2x | 0.4x | 0x |
| Capitalization / Revenue | 4x | 3.14x | 3.65x | 1.37x | 0.84x | 0.78x | 0.69x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0.84x | 0.78x | 0.69x |
| EV / EBITDA | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 28.8x | 16.8x | 8.06x |
| 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 | 2,400 | 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 | 410.00 | 410.00 | 410.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 40.88x | - | - | - | 12.57M | |
| 14.82x | 4.03x | 9.42x | 1.39% | 505B | |
| 19.26x | 5.67x | 17.03x | -.--% | 285B | |
| 23.17x | 2.47x | 12.78x | -.--% | 143B | |
| 4.26x | 89.85x | 3.25x | 0.13% | 110B | |
| 32.47x | 3.94x | 25.96x | -.--% | 97.5B | |
| 10.4x | 7.65x | 87.65x | 0.66% | 89.5B | |
| 27.55x | 5.17x | 14.59x | -.--% | 83.12B | |
| 69.85x | 4.08x | 19.9x | -.--% | 77.44B | |
| 8.12x | 2.76x | 43.46x | 0.76% | 36.22B | |
| Average | 25.08x | 13.96x | 26.00x | 0.33% | 142.65B | |
| Weighted average by Cap. | 20.22x | 11.06x | 18.58x | 0.56% |
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
