|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,720.00 JPY | -0.12% |
|
+1.93% | -12.36% |
| 03-13 | Resorttrust, Inc. Announces CEO Changes, Effective April 1, 2026 | CI |
| 03-13 | Resorttrust, Inc. Announces Changes in Representative Directors and Board Composition, Effective April 1, 2026 | CI |
Company Valuation: Resorttrust, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 197,879 | 222,172 | 224,499 | 279,928 | 307,396 | 365,650 | - | - |
| Change | - | 12.28% | 1.05% | 24.69% | 9.81% | 18.95% | - | - |
| Enterprise Value (EV) 1 | 234,929 | 242,100 | 233,765 | 251,998 | 281,147 | 320,061 | 324,976 | 320,323 |
| Change | - | 3.05% | -3.44% | 7.8% | 11.57% | 13.84% | -6.01% | -1.43% |
| P/E Ratio | -19.4x | 38.6x | 13.3x | 17.7x | 15.2x | 17.6x | 16.7x | 16.1x |
| PBR | 1.71x | 2.19x | 1.9x | 2.17x | 2.13x | 2.3x | 2.1x | 1.95x |
| PEG | - | -0x | 0x | -3.15x | 0.6x | 4.94x | 3.41x | 3.96x |
| Capitalization / Revenue | 1.18x | 1.41x | 1.32x | 1.39x | 1.23x | 1.4x | 1.39x | 1.29x |
| EV / Revenue | 1.4x | 1.53x | 1.38x | 1.25x | 1.13x | 1.22x | 1.23x | 1.13x |
| EV / EBITDA | 8.82x | 12.2x | 10.6x | 8.37x | 7.79x | 8.08x | 7.56x | 7.25x |
| EV / EBIT | 16x | 27.9x | 19.1x | 11.9x | 10.7x | 11x | 10.4x | 9.96x |
| EV / FCF | 25.2x | 9.53x | 13x | 9.47x | 48.9x | 21.7x | 40.4x | 14.8x |
| FCF Yield | 3.96% | 10.5% | 7.69% | 10.6% | 2.05% | 4.6% | 2.48% | 6.75% |
| Dividend per Share 2 | 15 | 15 | 22.5 | 27 | 31 | 34 | 36.4 | 39.6 |
| Rate of return | 1.62% | 1.43% | 2.13% | 2.03% | 2.14% | 1.96% | 2.11% | 2.3% |
| EPS 2 | -47.7 | 27.14 | 79.48 | 75.02 | 95.19 | 98.58 | 102.9 | 107.1 |
| Distribution rate | -31.4% | 55.3% | 28.3% | 36% | 32.6% | 34.5% | 35.4% | 37% |
| Net sales 1 | 167,538 | 157,782 | 169,830 | 201,803 | 249,333 | 263,020 | 263,973 | 282,771 |
| EBITDA 1 | 26,632 | 19,841 | 21,956 | 30,120 | 36,075 | 39,597 | 42,969 | 44,161 |
| EBIT 1 | 14,707 | 8,693 | 12,270 | 21,119 | 26,365 | 29,161 | 31,122 | 32,175 |
| Net income 1 | -10,213 | 5,775 | 16,906 | 15,892 | 20,139 | 20,912 | 21,824 | 22,543 |
| Net Debt 1 | 37,050 | 19,928 | 9,266 | -27,930 | -26,249 | -48,456 | -40,674 | -45,327 |
| Reference price 2 | 924.00 | 1,046.50 | 1,054.50 | 1,327.50 | 1,451.50 | 1,722.00 | 1,722.00 | 1,722.00 |
| Nbr of stocks (in thousands) | 214,155 | 212,300 | 212,896 | 210,869 | 211,778 | 212,340 | - | - |
| Announcement Date | 5/14/21 | 5/13/22 | 5/15/23 | 5/15/24 | 5/15/25 | 5/15/26 | - | - |
1JPY in Million2JPY
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.38x | 1.31x | 8.48x | 1.97% | 2.26B | |
| 17.63x | 3.19x | 9.17x | 4.48% | 13.8B | |
| 18.2x | 5.78x | 11.65x | 2.11% | 6.09B | |
| 12.91x | 1.59x | 4.42x | 3.97% | 5.37B | |
| 18.95x | 4.28x | 10.89x | 1.04% | 5.05B | |
| 15.26x | 2.14x | 8.88x | 3.21% | 4.56B | |
| 18.57x | 1.74x | 8.27x | 2.98% | 2.93B | |
| 15.32x | 1.58x | 6.15x | 3.59% | 2.14B | |
| Average | 16.78x | 2.70x | 8.49x | 2.92% | 5.27B | |
| Weighted average by Cap. | 16.95x | 3.10x | 8.85x | 3.24% |
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
- Valuation Resorttrust, Inc.
Select your edition
All financial news and data tailored to specific country editions
