|
Market Closed -
OTC Markets
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
| 08-11 | Resorttrust, Inc. Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027 | CI |
| 03-13 | Resorttrust, Inc. Announces CEO Changes, Effective April 1, 2026 | CI |
Company Valuation: Resorttrust, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 222,172 | 224,499 | 279,928 | 307,396 | 368,517 | 396,388 | - | - |
| Change | - | 1.05% | 24.69% | 9.81% | 19.88% | 7.56% | - | - |
| Enterprise Value (EV) 1 | 242,100 | 233,765 | 251,998 | 281,147 | 320,061 | 355,714 | 351,061 | 342,839 |
| Change | - | -3.44% | 7.8% | 11.57% | 13.84% | 11.14% | -1.31% | -2.34% |
| P/E | 38.6x | 13.3x | 17.7x | 15.2x | 17.6x | 17.7x | 17.5x | 13.9x |
| PBR | 2.19x | 1.9x | 2.17x | 2.13x | 2.3x | 2.29x | 2.12x | 1.92x |
| PEG | - | 0x | -3.15x | 0.6x | 4.94x | 2.57x | 13.34x | 0.5x |
| Capitalization / Revenue | 1.41x | 1.32x | 1.39x | 1.23x | 1.4x | 1.5x | 1.41x | 1.21x |
| EV / Revenue | 1.53x | 1.38x | 1.25x | 1.13x | 1.22x | 1.35x | 1.25x | 1.05x |
| EV / EBITDA | 12.2x | 10.6x | 8.37x | 7.79x | 8.08x | 8.21x | 7.94x | 6.63x |
| EV / EBIT | 27.9x | 19.1x | 11.9x | 10.7x | 11x | 11.4x | 10.9x | 8.48x |
| EV / FCF | 9.53x | 13x | 9.47x | 48.9x | 21.7x | 44.2x | 16.2x | 27.2x |
| FCF Yield | 10.5% | 7.69% | 10.6% | 2.05% | 4.6% | 2.26% | 6.16% | 3.67% |
| Dividend per Share 2 | 15 | 22.5 | 27 | 31 | 34 | 36 | 39.6 | 45.2 |
| Rate of return | 1.43% | 2.13% | 2.03% | 2.14% | 1.96% | 1.93% | 2.12% | 2.42% |
| EPS 2 | 27.14 | 79.48 | 75.02 | 95.19 | 98.58 | 105.4 | 106.7 | 134.5 |
| Distribution rate | 55.3% | 28.3% | 36% | 32.6% | 34.5% | 34.2% | 37.1% | 33.6% |
| Net sales 1 | 157,782 | 169,830 | 201,803 | 249,333 | 263,020 | 263,577 | 281,375 | 327,802 |
| EBITDA 1 | 19,841 | 21,956 | 30,120 | 36,075 | 39,597 | 43,303 | 44,192 | 51,705 |
| EBIT 1 | 8,693 | 12,270 | 21,119 | 26,365 | 29,161 | 31,262 | 32,115 | 40,423 |
| Net income 1 | 5,775 | 16,906 | 15,892 | 20,139 | 20,912 | 21,924 | 22,501 | 28,287 |
| Net Debt 1 | 19,928 | 9,266 | -27,930 | -26,249 | -48,456 | -40,674 | -45,327 | -53,549 |
| Reference price 2 | 1,046.50 | 1,054.50 | 1,327.50 | 1,451.50 | 1,735.50 | 1,866.50 | 1,866.50 | 1,866.50 |
| Nbr of stocks (in thousands) | 212,300 | 212,896 | 210,869 | 211,778 | 212,340 | 212,369 | - | - |
| Announcement Date | 5/13/22 | 5/15/23 | 5/15/24 | 5/15/25 | 5/15/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.83x | 3.37x | 9.63x | 4.33% | 14.96B | |
| 16.76x | 5.48x | 10.91x | 2.32% | 5.52B | |
| 13.76x | 3.2x | 8.93x | 3.78% | 5.62B | |
| 21x | 4.23x | 10.76x | 1.04% | 4.96B | |
| 15.69x | 2.17x | 9.11x | 2.82% | 4.78B | |
| 17.57x | 1.67x | 8x | 3.13% | 2.8B | |
| 17.81x | 1.35x | 8.28x | 1.93% | 2.49B | |
| Average | 17.35x | 3.07x | 9.37x | 2.77% | 5.87B | |
| Weighted average by Cap. | 17.61x | 3.36x | 9.59x | 3.19% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 4681 Stock
- RSOTF Stock
- Valuation Resorttrust, Inc.
Select your edition
All financial news and data tailored to specific country editions
