Valuation RENOVA, Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-17 EDT			5-day change	1st Jan Change
981.00 ^JPY	-5.03%		+4.47%	+43.21%

07-02	Karumai West Solar G.K. consolidated subsidiary of RENOVA, Inc. Resumes Operation of Karumai West Solar Power Plant After Unusual Event	CI
06-25	Renova Confirms Solar and Biomass Facilities Unaffected After Iwate Earthquake	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2026	2027	2028	2029
Market Cap ¹	134,452	156,557	98,081	75,747	88,677	-	-
Change	-	16.44%	-37.35%	-	17.07%	-	-
Enterprise Value (EV)	295,896	313,002	387,619	330,742	88,677	88,677	88,677
Change	-	5.78%	23.84%	-	-73.19%	0%	0%
P/E	84.7x	58.4x	11.1x	22.9x	23.6x	23.3x	20.3x
PBR	4.22x	3.65x	1.44x	0.62x	0.7x	0.73x	0.71x
PEG	-	0.9x	0x	-	1.7x	16.14x	1.4x
Capitalization / Revenue	4.6x	4.66x	2.19x	0.86x	0.92x	0.91x	0.9x
EV / Revenue	0x	0x	0x	0x	0.92x	0.91x	0.9x
EV / EBITDA	0x	0x	0x	0x	2.58x	2.55x	2.49x
EV / EBIT	0x	0x	0x	0x	7.6x	6.95x	6.55x
EV / FCF	-0x	0x	-0x	-	7.6x	5.8x	5.4x
FCF Yield	-4.74%	0.51%	-5.73%	-	13.2%	17.2%	18.5%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	20.25	34.07	112.3	36.59	41.57	42.17	48.43
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	29,207	33,581	44,748	87,622	96,226	97,787	98,673
EBITDA ¹	13,087	18,101	16,712	30,526	34,318	34,753	35,653
EBIT ¹	874	8,870	5,017	8,283	11,670	12,755	13,536
Net income ¹	1,581	2,678	8,857	3,308	3,763	3,818	4,382
Net Debt	161,444	156,445	289,538	254,995	-	-	-
Reference price ²	1,715.00	1,990.00	1,242.00	838.00	981.00	981.00	981.00
Nbr of stocks (in thousands)	78,397	78,672	78,970	90,390	90,395	-	-
Announcement Date	5/10/22	5/9/23	5/8/24	5/13/26	-	-	-

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.($)
RENOVA, INC.	24.85x	-	-	-	575M
GE VERNOVA INC.	33.82x	5.95x	43.47x	0.19%	278B
NEXTERA ENERGY	22.34x	9.32x	15.42x	2.76%	186B
IBERDROLA, S.A.	20.89x	4.24x	11.52x	3.47%	156B
ENEL S.P.A.	13.89x	1.98x	6.94x	5.15%	115B
SOUTHERN COMPANY	21.58x	6x	13.24x	3.16%	108B
DUKE ENERGY CORPORATION	18.67x	5.66x	11.37x	3.48%	98.31B
CONSTELLATION ENERGY CORPORATION	20.55x	3.16x	12.39x	0.67%	89.91B
AMERICAN ELECTRIC POWER COMPANY, INC.	20.86x	5.29x	12.71x	2.9%	72.44B
DOMINION ENERGY, INC.	19.91x	6.49x	13.88x	3.72%	63.05B
Average	21.74x	5.34x	15.66x	2.83%	116.79B
Weighted average by Cap.	23.31x	5.62x	19.73x	2.47%