Company Valuation: Rix Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 12,860 12,681 13,457 20,301 33,649 24,247
Change - -1.4% 6.12% 50.86% 65.75% -27.94%
Enterprise Value (EV) 1 8,634 6,948 6,218 13,340 27,622 17,855
Change - -19.54% -10.5% 114.54% 107.06% -35.36%
P/E Ratio 7.04x 9.3x 6.56x 7.39x 12.1x 8.53x
PBR 0.8x 0.72x 0.7x 0.95x 1.43x 0.95x
PEG - -0.4x 0.1x 0.2x 10.95x 4.02x
Capitalization / Revenue 0.3x 0.35x 0.34x 0.45x 0.68x 0.44x
EV / Revenue 0.2x 0.19x 0.16x 0.29x 0.56x 0.33x
EV / EBITDA 2.99x 3.29x 2.12x 3.6x 6.98x 4.04x
EV / EBIT 3.35x 3.89x 2.41x 4.01x 7.79x 4.6x
EV / FCF 4.94x 4.02x 3.66x 35.9x -409x 53x
FCF Yield 20.2% 24.9% 27.3% 2.79% -0.24% 1.89%
Dividend per Share 2 60 45 65 - 141 141
Rate of return 3.81% 2.9% 3.95% - 3.39% 4.71%
EPS 2 223.5 166.9 251 339.9 343.7 351
Distribution rate 26.8% 27% 25.9% - 41% 40.2%
Net sales 1 43,246 36,023 39,969 45,223 49,752 54,727
EBITDA 1 2,890 2,111 2,927 3,709 3,957 4,418
EBIT 1 2,577 1,784 2,582 3,326 3,544 3,882
Net income 1 1,826 1,364 2,051 2,763 2,779 2,841
Net Debt 1 -4,226 -5,733 -7,239 -6,961 -6,027 -6,392
Reference price 2 1,574.00 1,552.00 1,647.00 2,512.00 4,160.00 2,994.00
Nbr of stocks (in thousands) 8,171 8,171 8,171 8,082 8,089 8,098
Announcement Date 6/26/20 6/25/21 6/24/22 6/23/23 6/28/24 6/24/25
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 171M
33.2x5.72x21.27x0.81% 114B
40.34x6.89x25.79x1.52% 40.49B
23.98x3.51x15.12x0.98% 29.28B
30.7x3.97x14.66x0.12% 28.96B
19.54x1.61x11.87x2.47% 27.72B
24.16x2.9x12.64x1.56% 26.17B
25.91x4.21x15.06x1.54% 25.82B
24.88x3.21x15.29x1.83% 23.35B
Average 27.84x 4.00x 16.46x 1.35% 35.1B
Weighted average by Cap. 29.87x 4.60x 18.18x 1.2%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 7525 Stock
  4. Valuation Rix Corporation
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!