|
Market Closed -
Japan Exchange
02:30:00 2026-08-21 EDT
|
5-day change | 1st Jan Change | ||
| 559.00 JPY | +0.72% |
|
-0.18% | +6.48% |
Company Valuation: Riskmonster.com
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 9,395 | 5,825 | 4,336 | 3,735 | 3,254 | 4,178 |
| Change | - | -38% | -25.55% | -13.88% | -12.86% | 28.38% |
| Enterprise Value (EV) 1 | 7,069 | 3,829 | 2,446 | 2,068 | 2,393 | 2,675 |
| Change | - | -45.84% | -36.1% | -15.49% | 15.75% | 11.77% |
| P/E | 21.5x | 12.7x | 12.2x | 23.6x | -66.1x | 18.7x |
| PBR | 1.76x | 1x | 0.75x | 0.62x | 0.55x | 0.7x |
| PEG | - | 2.88x | -0.5x | -0.4x | 1x | -0x |
| Capitalization / Revenue | 2.65x | 1.56x | 1.16x | 1.02x | 0.87x | 1.09x |
| EV / Revenue | 1.99x | 1.02x | 0.65x | 0.56x | 0.64x | 0.7x |
| EV / EBITDA | 6.96x | 3.5x | 2.21x | 2.15x | 2.28x | 2.39x |
| EV / EBIT | 10.8x | 5.71x | 4.33x | 6.87x | 9.06x | 7.47x |
| EV / FCF | 12.9x | -12.8x | -173x | -12.5x | -3.74x | 4.04x |
| FCF Yield | 7.75% | -7.79% | -0.58% | -7.99% | -26.7% | 24.8% |
| Dividend per Share 2 | 13 | 14.5 | 14.75 | 15 | 15 | 15.5 |
| Rate of return | 1.03% | 1.87% | 2.54% | 2.98% | 3.44% | 2.81% |
| EPS 2 | 58.72 | 61.31 | 47.55 | 21.35 | -6.594 | 29.56 |
| Distribution rate | 22.1% | 23.7% | 31% | 70.3% | -227% | 52.4% |
| Net sales 1 | 3,551 | 3,745 | 3,744 | 3,666 | 3,728 | 3,824 |
| EBITDA 1 | 1,015 | 1,093 | 1,105 | 963 | 1,049 | 1,117 |
| EBIT 1 | 655 | 670 | 565 | 301 | 264 | 358 |
| Net income 1 | 437 | 459 | 360 | 160 | -49 | 223 |
| Net Debt 1 | -2,326 | -1,996 | -1,890 | -1,667 | -861 | -1,503 |
| Reference price 2 | 1,260.00 | 777.00 | 580.00 | 503.00 | 436.00 | 552.00 |
| Nbr of stocks (in thousands) | 7,457 | 7,497 | 7,477 | 7,424 | 7,464 | 7,568 |
| Announcement Date | 6/24/21 | 6/23/22 | 6/27/23 | 6/25/24 | 6/23/25 | 6/22/26 |
1JPY in Million2JPY
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 25.91M | |
| 26.09x | 8.8x | 15.61x | 1.06% | 24.43B | |
| 20.5x | 3.79x | 9.54x | 1.33% | 19.27B | |
| 25.13x | 0.79x | 7.86x | 1.43% | 12.94B | |
| 20.19x | 0.76x | 9.86x | 2.88% | 8.33B | |
| 15.74x | 1.42x | 7.85x | 1.28% | 5.09B | |
| 21.82x | 1.51x | 9.94x | 2.29% | 4.49B | |
| 74.09x | 2.84x | 49.94x | 0.64% | 2.23B | |
| 39.2x | 0.99x | 11.83x | 0.53% | 1.78B | |
| Average | 30.34x | 2.61x | 15.30x | 1.43% | 8.73B | |
| Weighted average by Cap. | 24.68x | 4.16x | 12.29x | 1.44% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 3768 Stock
- Valuation Riskmonster.com
Select your edition
All financial news and data tailored to specific country editions
