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 83,567 - -
Change - 29.13% 48.21% -3% 47.64% 5.68% - -
Enterprise Value (EV) 18,003 24,346 43,482 40,882 64,035 83,567 83,567 83,567
Change - 35.24% 78.6% -5.98% 56.64% 30.5% 0% 0%
P/E 7.32x 8.17x 8.79x 7.58x 10.8x 12.3x 11.7x 11.1x
PBR 0.5x 0.59x 0.86x 0.82x 1.17x 1.16x 1.09x 1.03x
PEG - 0.5x 0.2x 0.4x 0.9x -1.75x 2.29x 2.25x
Capitalization / Revenue 0.26x 0.3x 0.44x 0.42x 0.6x 0.59x 0.58x 0.56x
EV / Revenue 0x 0x 0x 0x 0x 0.59x 0.58x 0.56x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 6.96x 6.63x 6.33x
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% 3.08% 3.08% 3.08%
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 1,756.00 1,756.00 1,756.00
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.($)
12.29x - - 3.08% 518M
14.47x - - 6.16% 20.44B
10.92x0.75x5.11x5.04% 19.97B
-2033.27x1.14x14.51x-.--% 14.23B
106.09x0.9x6.2x0.79% 13.65B
27.06x2.42x62.25x3.09% 12.37B
32.41x4.06x15.03x0.65% 9.28B
35.47x3.81x23.2x1.22% 6.94B
25.88x0.88x13.04x1.7% 6.45B
27.72x1.88x15.79x1.37% 6.05B
Average -174.10x 1.98x 19.39x 2.31% 10.99B
Weighted average by Cap. -234.27x 1.74x 18.48x 2.83%

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