Valuation Restar Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-30 EDT			5-day change	1st Jan Change
5,670.00 ^JPY	-4.38%		-5.18%	+102.86%

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	159,428	-	-
Change	-	9.46%	40.25%	-29.44%	14.8%	115.67%	-	-
Enterprise Value (EV)	119,291	138,846	169,624	135,283	155,789	159,428	159,428	159,428
Change	-	16.39%	22.17%	-20.25%	15.16%	2.34%	0%	0%
P/E	9.98x	9.18x	13x	8.92x	9.61x	9.98x	9.18x	8.46x
PBR	0.77x	0.81x	1.08x	0.75x	0.79x	-	-	-
PEG	-	0.5x	-11.39x	0.9x	1.45x	0x	1.05x	0.99x
Capitalization / Revenue	0.15x	0.13x	0.18x	0.11x	0.12x	0.21x	0.19x	0.18x
EV / Revenue	0x	0x	0x	0x	0x	0.21x	0.19x	0.18x
EV / EBITDA	0x	0x	0x	0x	0x	4.84x	4.46x	4.29x
EV / EBIT	0x	0x	0x	0x	0x	5.46x	5.1x	4.82x
EV / FCF	-0x	-0x	0x	0x	-0x	16.4x	12.2x	9.01x
FCF Yield	-64.1%	-9.08%	9.16%	28.4%	-13.3%	6.08%	8.19%	11.1%
Dividend per Share ²	100	115	115	120	128	146.6	179.4	212
Rate of return	5.06%	5.31%	3.79%	5.24%	4.87%	2.58%	3.16%	3.74%
EPS ²	198.1	235.6	233	256.6	273.6	567.9	617.4	670.2
Distribution rate	50.5%	48.8%	49.4%	46.8%	46.8%	25.8%	29%	31.6%
Net sales ¹	399,590	487,129	512,484	561,001	630,905	771,545	829,720	866,150
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	29,190	31,230	33,065
Net income ¹	5,957	7,085	7,004	7,473	7,691	16,435	17,860	19,380
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	5,670.00	5,670.00	5,670.00
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	9.98x	-	-	2.58%	1.01B
NVIDIA CORPORATION	20.47x	11.66x	17.59x	0.37%	4,941B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	21.47x	10.52x	14.2x	1.14%	1,884B
BROADCOM INC.	35.2x	14.92x	21.91x	0.8%	1,557B
MICRON TECHNOLOGY, INC.	5.11x	3.13x	3.49x	0.07%	1,001B
AMD (ADVANCED MICRO DEVICES)	87.75x	15.93x	60.42x	-.--%	824B
SK HYNIX INC.	3.87x	2.44x	2.95x	1.97%	775B
INTEL CORPORATION	-28.67x	5.88x	16.71x	-.--%	350B
TEXAS INSTRUMENTS INCORPORATED	33.2x	12.47x	22.71x	1.92%	275B
Average	20.93x	9.62x	20.00x	0.98%	1,290B
Weighted average by Cap.	23.77x	10.71x	18.56x	0.63%