Company Valuation: Retty Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025
Market Cap 1 14,791 2,474 2,907 2,266 3,086
Change - -83.27% 17.51% -22.05% 36.17%
Enterprise Value (EV) 1 14,540 2,761 2,735 2,201 3,171
Change - -81.01% -0.93% -19.53% 44.06%
P/E -40.7x -2.86x -4.58x -28.7x 280x
PBR 13.3x 8.12x 7.41x 7.23x 9.09x
PEG 6.77x -0x 0.1x 0.3x -2x
Capitalization / Revenue 7.63x 1.44x 1.87x 1.45x 1.89x
EV / Revenue 7.5x 1.61x 1.76x 1.41x 1.95x
EV / EBITDA -44.7x -3.75x -5.36x - 113x
EV / EBIT -43x -3.67x -5.21x -24.2x 159x
EV / FCF -32x -9.22x -20.9x -35.9x -18.1x
FCF Yield -3.13% -10.9% -4.78% -2.78% -5.53%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -31.23 -73.05 -42.54 -5.305 0.7366
Distribution rate - - - - -
Net sales 1 1,938 1,715 1,556 1,562 1,630
EBITDA 1 -325 -737 -510 - 28
EBIT 1 -338 -752 -525 -91 20
Net income 1 -358 -859 -612 -79 11
Net Debt 1 -251 287 -172 -65 85
Reference price 2 1,272.00 209.00 195.00 152.00 206.00
Nbr of stocks (in thousands) 11,628 11,838 14,910 14,910 14,982
Announcement Date 12/24/21 12/23/22 12/20/23 12/23/24 12/19/25
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10.58M
17.05x8.29x17.72x0.25% 4,280B
23.15x7.29x12.82x0.29% 1,831B
30.13x14.12x22.31x0.6% 516B
14.65x3.91x9.04x1.39% 487B
19.62x5.81x17.45x-.--% 293B
21.14x1.55x10.54x0.98% 277B
106.28x14.02x75.29x-.--% 220B
22.48x2.56x13.03x-.--% 146B
8.32x0.95x4.09x-.--% 116B
Average 29.20x 6.50x 20.25x 0.39% 816.5B
Weighted average by Cap. 21.71x 7.80x 17.41x 0.35%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Retty Inc.

Historical PBR trend

Valuation ratios - PBR - Retty Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Retty Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Retty Inc.

  1. Stock Market
  2. Stocks
  3. 7356 Stock
  4. Valuation Retty Inc.