Company Valuation: Riken Technos Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 28,848 37,251 55,212 53,557 79,072 85,756 - -
Change - 29.13% 48.21% -3% 47.64% 8.45% - -
Enterprise Value (EV) 18,003 24,346 43,482 40,882 64,035 85,756 85,756 85,756
Change - 35.24% 78.6% -5.98% 56.64% 33.92% 0% 0%
P/E 7.32x 8.17x 8.79x 7.58x 10.8x 12.6x 12x 11.4x
PBR 0.5x 0.59x 0.86x 0.82x 1.17x 1.19x 1.12x 1.06x
PEG - 0.5x 0.2x 0.4x 0.9x -1.79x 2.35x 2.31x
Capitalization / Revenue 0.26x 0.3x 0.44x 0.42x 0.6x 0.6x 0.59x 0.58x
EV / Revenue 0x 0x 0x 0x 0x 0.6x 0.59x 0.58x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 7.15x 6.81x 6.5x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 19 25 32 41 54 54 54 54
Rate of return 4.16% 4.24% 3.19% 3.93% 3.25% 3% 3% 3%
EPS 2 62.47 72.11 114.2 137.7 153.7 142.9 150.2 157.6
Distribution rate 30.4% 34.7% 28% 29.8% 35.1% 37.8% 36% 34.3%
Net sales 1 109,923 123,497 125,739 128,141 131,377 142,000 145,000 148,100
EBITDA - - - - - - - -
EBIT 1 6,292 7,506 8,775 10,489 11,408 12,000 12,600 13,200
Net income 1 3,941 4,557 6,880 7,371 7,569 6,800 7,150 7,500
Net Debt -10,845 -12,905 -11,730 -12,675 -15,037 - - -
Reference price 2 457.00 589.00 1,004.00 1,043.00 1,662.00 1,802.00 1,802.00 1,802.00
Nbr of stocks (in thousands) 63,124 63,245 54,992 51,349 47,577 47,589 - -
Announcement Date 5/2/22 5/1/23 4/30/24 4/30/25 4/30/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.62x - - 2.99% 529M
14.41x - - 6.19% 20.36B
10.77x0.74x5.11x5.11% 19.7B
-2033.27x1.14x14.51x-.--% 14.2B
103.29x0.89x6.13x0.8% 13.38B
26.32x2.43x73.86x2% 12B
32.66x4.09x15.12x0.65% 9.34B
36.74x3.94x24.01x1.17% 7.18B
24.58x0.85x12.59x1.78% 6.12B
26.44x1.78x14.97x1.44% 5.76B
Average -174.54x 1.98x 20.79x 2.21% 10.86B
Weighted average by Cap. -237.58x 1.75x 19.98x 2.73%

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

  1. Stock Market
  2. Stocks
  3. 4220 Stock
  4. Valuation Riken Technos Corporation