Valuation Restar Corporation

Stocks

Delayed Japan Exchange Other stock markets 01:01:07 2026-07-16 EDT			5-day change	1st Jan Change
3,635.00 ^JPY	-2.15%		-4.84%	+30.23%

05-29	Restar Declares Higher Dividend for Fiscal Year 2025	MT
05-14	Restar Corporation Announces Dividend for the Year Ended March 31, 2026, Payable on June 12, 2026; Provides Dividend Guidance for the Second Quarter of Fiscal Year Ending March 31, 2027; Provides Dividend Guidance for the Full 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	104,457	-	-
Change	-	9.46%	40.25%	-29.44%	14.8%	41.31%	-	-
Enterprise Value (EV)	119,291	138,846	169,624	135,283	155,789	104,457	104,457	104,457
Change	-	16.39%	22.17%	-20.25%	15.16%	-32.95%	0%	0%
P/E	9.98x	9.18x	13x	8.92x	9.61x	11.1x	9.47x	8.31x
PBR	0.77x	0.81x	1.08x	0.75x	0.79x	-	-	-
PEG	-	0.5x	-11.39x	0.9x	1.45x	0.5x	0.5x	0.6x
Capitalization / Revenue	0.15x	0.13x	0.18x	0.11x	0.12x	0.15x	0.14x	0.13x
EV / Revenue	0x	0x	0x	0x	0x	0.15x	0.14x	0.13x
EV / EBITDA	0x	0x	0x	0x	0x	4.26x	3.68x	3.3x
EV / EBIT	0x	0x	0x	0x	0x	5.54x	4.7x	4.18x
EV / FCF	-0x	-0x	0x	0x	-0x	9.48x	11.1x	9.7x
FCF Yield	-64.1%	-9.08%	9.16%	28.4%	-13.3%	10.5%	9.05%	10.3%
Dividend per Share ²	100	115	115	120	128	157.2	184.4	210.2
Rate of return	5.06%	5.31%	3.79%	5.24%	4.87%	4.23%	4.96%	5.66%
EPS ²	198.1	235.6	233	256.6	273.6	334.4	392.4	447.2
Distribution rate	50.5%	48.8%	49.4%	46.8%	46.8%	47%	47%	47%
Net sales ¹	399,590	487,129	512,484	561,001	630,905	706,610	766,680	831,840
EBITDA ¹	10,846	18,534	20,150	18,861	22,012	24,520	28,370	31,610
EBIT ¹	7,588	14,423	15,930	14,174	16,739	18,870	22,230	24,960
Net income ¹	5,957	7,085	7,004	7,473	7,691	10,050	11,800	13,450
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	3,715.00	3,715.00	3,715.00
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	11.16x	-	-	4.21%	644M
NVIDIA CORPORATION	22.47x	12.65x	18.77x	0.36%	5,147B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	24.16x	11.51x	15.52x	1.06%	1,965B
BROADCOM INC.	42.89x	17.69x	26.04x	0.67%	1,876B
MICRON TECHNOLOGY, INC.	13.52x	8.24x	9.97x	0.05%	1,021B
SK HYNIX INC.	5.89x	3.42x	4.1x	0.3%	1,019B
AMD (ADVANCED MICRO DEVICES)	101.29x	17.76x	66.51x	-.--%	863B
INTEL CORPORATION	-277.57x	9.53x	28.36x	-.--%	518B
ARM HOLDINGS PLC	232.19x	49.59x	104.98x	-.--%	296B
TEXAS INSTRUMENTS INCORPORATED	39.59x	13.57x	26.08x	1.88%	274B
Average	21.56x	16.00x	33.37x	0.85%	1,298B
Weighted average by Cap.	22.09x	13.21x	23.16x	0.47%