Valuation RISE Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-09 EDT			5-day change	1st Jan Change
27.00 ^JPY	+3.85%		+3.85%	-10.00%

06-11	JTM Holdings Co., Ltd completed the acquisition of 51% stake in RISE Inc. from Yotei Holdings GK.	CI
05-14	JTM Holdings Co., Ltd proposed to acquire 51% stake in RISE Inc. from Yotei Holdings GK for approximately ¥830 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	2,784	2,208	2,112	1,824	3,264	2,880
Change	-	-20.69%	-4.35%	-13.64%	78.95%	-11.76%
Enterprise Value (EV) ¹	2,176	1,596	1,340	1,013	2,844	2,424
Change	-	-26.65%	-16.04%	-24.4%	180.73%	-14.77%
P/E	-14.2x	-11.2x	-17.5x	-11.5x	-20.8x	57.6x
PBR	1.33x	1.08x	1.02x	0.89x	1.98x	1.7x
PEG	-	-21.95x	0.5x	-0.4x	16.54x	-0x
Capitalization / Revenue	7.73x	6.1x	6.23x	5.23x	8.52x	6.65x
EV / Revenue	6.05x	4.41x	3.95x	2.9x	7.43x	5.6x
EV / EBITDA	57.3x	32.6x	25.8x	16.3x	34.7x	26.4x
EV / EBIT	-155x	-266x	447x	67.6x	81.3x	50.5x
EV / FCF	24.8x	-185x	24.1x	67x	40.5x	35.7x
FCF Yield	4.03%	-0.54%	4.15%	1.49%	2.47%	2.8%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-2.041	-2.052	-1.26	-1.656	-1.635	0.5208
Distribution rate	-	-	-	-	-	-
Net sales ¹	360	362	339	349	383	433
EBITDA ¹	38	49	52	62	82	92
EBIT ¹	-14	-6	3	15	35	48
Net income ¹	-52	-53	24	-11	9	50
Net Debt ¹	-608	-612	-772	-811	-420	-456
Reference price ²	29.00	23.00	22.00	19.00	34.00	30.00
Nbr of stocks (in thousands)	96,013	96,013	96,013	96,013	96,013	96,013
Announcement Date	6/25/21	6/29/22	6/29/23	6/28/24	6/25/25	6/25/26

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.($)
RISE INC.	-	-	-	-	15.35M
SUN HUNG KAI PROPERTIES LIMITED	14.67x	4.69x	12.59x	3.45%	41.77B
MITSUBISHI ESTATE CO., LTD.	21.37x	4.33x	17.75x	1.17%	31.57B
EMAAR PROPERTIES	5.96x	0.7x	1.45x	8.38%	28.73B
CHINA RESOURCES LAND LIMITED	8.16x	1.43x	7.19x	4.37%	29.38B
MITSUI FUDOSAN CO., LTD.	14.29x	3.1x	14.88x	2.46%	25.55B
ALPHA DHABI HOLDING	15.65x	1x	6.59x	2.38%	21.73B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.47x	6.9x	18.52x	1.38%	21.85B
CK ASSET HOLDINGS LIMITED	8.59x	2.18x	6.97x	4.11%	19.88B
ALDAR PROPERTIES	7.69x	1.7x	5.49x	2.89%	17.25B
Average	12.43x	2.89x	10.16x	3.4%	23.77B
Weighted average by Cap.	12.81x	3.03x	10.52x	3.48%