Valuation Restar Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-18 EDT			5-day change	1st Jan Change
5,890.00 ^JPY	+3.33%		+10.92%	+110.73%

08-07	Restar Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
08-07	Restar Corporation Revises Cash Dividend Guidance for the Second Quarter-End and Year-End of the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	59,445	65,068	91,256	64,390	73,922	165,613	-	-
Change	-	9.46%	40.25%	-29.44%	14.8%	124.04%	-	-
Enterprise Value (EV)	119,291	138,846	169,624	135,283	155,789	165,613	165,613	165,613
Change	-	16.39%	22.17%	-20.25%	15.16%	6.31%	0%	0%
P/E	9.98x	9.18x	13x	8.92x	9.61x	12.3x	11.6x	10.7x
PBR	0.77x	0.81x	1.08x	0.75x	0.79x	-	-	-
PEG	-	0.5x	-11.39x	0.9x	1.45x	0.2x	1.76x	1.32x
Capitalization / Revenue	0.15x	0.13x	0.18x	0.11x	0.12x	0.22x	0.2x	0.19x
EV / Revenue	0x	0x	0x	0x	0x	0.22x	0.2x	0.19x
EV / EBITDA	0x	0x	0x	0x	0x	5.03x	4.64x	4.46x
EV / EBIT	0x	0x	0x	0x	0x	6.16x	5.68x	5.46x
EV / FCF	-0x	-0x	0x	0x	-0x	17.1x	12.7x	9.36x
FCF Yield	-64.1%	-9.08%	9.16%	28.4%	-13.3%	5.86%	7.88%	10.7%
Dividend per Share ²	100	115	115	120	128	148.1	203.7	258.9
Rate of return	5.06%	5.31%	3.79%	5.24%	4.87%	2.51%	3.46%	4.4%
EPS ²	198.1	235.6	233	256.6	273.6	477.8	509.4	550.8
Distribution rate	50.5%	48.8%	49.4%	46.8%	46.8%	31%	40%	47%
Net sales ¹	399,590	487,129	512,484	561,001	630,905	757,090	821,440	854,300
EBITDA ¹	10,846	18,534	20,150	18,861	22,012	32,930	35,730	37,160
EBIT ¹	7,588	14,423	15,930	14,174	16,739	26,880	29,160	30,330
Net income ¹	5,957	7,085	7,004	7,473	7,691	14,370	15,320	16,560
Net Debt	59,846	73,778	78,368	70,893	81,867	-	-	-
Reference price ²	1,977.00	2,164.00	3,035.00	2,290.00	2,629.00	5,890.00	5,890.00	5,890.00
Nbr of stocks (in thousands)	30,068	30,068	30,068	28,118	28,118	28,118	-	-
Announcement Date	5/11/22	5/12/23	5/13/24	5/14/25	5/14/26	-	-	-

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.($)
RESTAR CORPORATION	11.93x	-	-	2.6%	1.03B
NVIDIA CORPORATION	22.06x	12.49x	18.92x	0.35%	5,296B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.54x	11.07x	15x	1.11%	1,971B
BROADCOM INC.	37.67x	15.88x	23.33x	0.75%	1,658B
MICRON TECHNOLOGY, INC.	13.44x	8.18x	9.88x	0.05%	1,104B
SK HYNIX INC.	4.96x	3.16x	3.82x	0.21%	921B
AMD (ADVANCED MICRO DEVICES)	95.36x	17.25x	65.54x	-.--%	890B
INTEL CORPORATION	-47.14x	9.42x	26.23x	-.--%	572B
ARM HOLDINGS PLC	210.12x	46.05x	93.81x	-.--%	283B
Average	41.22x	15.44x	32.07x	0.56%	1,411B
Weighted average by Cap.	28.40x	12.60x	22.27x	0.43%