Valuation RISE Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-28 EDT			5-day change	1st Jan Change
26.00 ^JPY	0.00%		0.00%	-13.33%

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	-21.8x
PBR	1.33x	1.08x	1.02x	0.89x	1.98x	1.7x
PEG	-	-21.95x	0.5x	-0.4x	16.54x	1.4x
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	-1.375
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.	-	-	-	-	15.86M
SUN HUNG KAI PROPERTIES LIMITED	13.9x	4.52x	12.15x	3.64%	39.56B
EMAAR PROPERTIES	5.75x	0.78x	1.61x	8.56%	28.1B
MITSUBISHI ESTATE CO., LTD.	18.06x	3.97x	15.98x	1.36%	27.94B
CHINA RESOURCES LAND LIMITED	7.79x	1.41x	7.78x	4.54%	26.04B
MITSUI FUDOSAN CO., LTD.	13.93x	3.1x	14.81x	2.51%	25.78B
ALPHA DHABI HOLDING	8.14x	0.9x	3.28x	2.75%	20.81B
CK ASSET HOLDINGS LIMITED	10.21x	2x	8.25x	4.11%	20.52B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.1x	6.4x	16.84x	1.66%	18.82B
HONGKONG LAND HOLDINGS LIMITED	37.84x	13.87x	34.9x	3.14%	18.26B
Average	14.30x	4.11x	12.85x	3.59%	22.59B
Weighted average by Cap.	13.70x	3.82x	12.17x	3.7%