|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,789.50 JPY | -3.19% |
|
+5.17% | -8.82% |
| 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 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 222,172 | 224,499 | 279,928 | 307,396 | 368,517 | 380,035 | - | - |
| Change | - | 1.05% | 24.69% | 9.81% | 19.88% | 3.13% | - | - |
| Enterprise Value (EV) 1 | 242,100 | 233,765 | 251,998 | 281,147 | 320,061 | 339,361 | 334,709 | 326,487 |
| Change | - | -3.44% | 7.8% | 11.57% | 13.84% | 6.03% | -1.37% | -2.46% |
| P/E | 38.6x | 13.3x | 17.7x | 15.2x | 17.6x | 17.4x | 16.7x | 13.5x |
| PBR | 2.19x | 1.9x | 2.17x | 2.13x | 2.3x | 2.18x | 2.03x | 1.84x |
| PEG | - | 0x | -3.15x | 0.6x | 4.94x | 3.95x | 4.11x | 0.6x |
| Capitalization / Revenue | 1.41x | 1.32x | 1.39x | 1.23x | 1.4x | 1.44x | 1.34x | 1.15x |
| EV / Revenue | 1.53x | 1.38x | 1.25x | 1.13x | 1.22x | 1.29x | 1.18x | 0.99x |
| EV / EBITDA | 12.2x | 10.6x | 8.37x | 7.79x | 8.08x | 7.9x | 7.58x | 6.34x |
| EV / EBIT | 27.9x | 19.1x | 11.9x | 10.7x | 11x | 10.9x | 10.4x | 8.21x |
| EV / FCF | 9.53x | 13x | 9.47x | 48.9x | 21.7x | 42.2x | 15.5x | 25.9x |
| FCF Yield | 10.5% | 7.69% | 10.6% | 2.05% | 4.6% | 2.37% | 6.46% | 3.86% |
| Dividend per Share 2 | 15 | 22.5 | 27 | 31 | 34 | 36.4 | 39.6 | 44.4 |
| Rate of return | 1.43% | 2.13% | 2.03% | 2.14% | 1.96% | 2.03% | 2.21% | 2.48% |
| EPS 2 | 27.14 | 79.48 | 75.02 | 95.19 | 98.58 | 102.9 | 107.1 | 132.3 |
| Distribution rate | 55.3% | 28.3% | 36% | 32.6% | 34.5% | 35.4% | 37% | 33.6% |
| Net sales 1 | 157,782 | 169,830 | 201,803 | 249,333 | 263,020 | 263,973 | 282,771 | 330,490 |
| EBITDA 1 | 19,841 | 21,956 | 30,120 | 36,075 | 39,597 | 42,969 | 44,161 | 51,495 |
| EBIT 1 | 8,693 | 12,270 | 21,119 | 26,365 | 29,161 | 31,122 | 32,175 | 39,743 |
| Net income 1 | 5,775 | 16,906 | 15,892 | 20,139 | 20,912 | 21,824 | 22,543 | 27,803 |
| 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 | 1,789.50 | 1,789.50 | 1,789.50 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.39x | 1.29x | 7.9x | 2.03% | 2.38B | |
| 17x | 3.04x | 8.72x | 4.71% | 13.13B | |
| 14.02x | 3.22x | 9x | 3.71% | 5.65B | |
| 16.84x | 5.5x | 10.97x | 2.3% | 5.56B | |
| 18.81x | 4.26x | 10.82x | 1.04% | 5.03B | |
| 15.93x | 2.22x | 9.22x | 3.12% | 4.72B | |
| 17.92x | 1.7x | 8.07x | 3.09% | 2.85B | |
| 14.83x | 1.55x | 6.04x | 3.73% | 2.07B | |
| Average | 16.59x | 2.85x | 8.84x | 2.97% | 5.17B | |
| Weighted average by Cap. | 16.65x | 3.18x | 9.15x | 3.31% |
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
