Valuation RIZAP GROUP, Inc.

Stocks

Market Closed - Sapporo S.E. 02:30:00 2026-10-16 EDT			5-day change	1st Jan Change
167.00 ^JPY	0.00%		-1.18%	-16.92%

10-07	Tranche Update on RIZAP GROUP, Inc.'s Equity Buyback Plan announced on May 14, 2026.	CI
07-06	Tranche Update on RIZAP GROUP, Inc.'s Equity Buyback Plan announced on May 14, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	83,433	88,439	232,499	140,216	128,283	99,573	-	-
Change	-	6%	162.89%	-39.69%	-8.51%	-22.38%	-	-
Enterprise Value (EV)	125,668	155,390	309,057	191,364	162,887	99,573	99,573	99,573
Change	-	23.65%	98.89%	-38.08%	-14.88%	-38.87%	0%	0%
P/E	39.2x	-6.95x	-54.1x	522x	89.2x	24.9x	13.8x	30.9x
PBR	3.13x	6.22x	11.9x	2.72x	2.54x	-	-	-
PEG	-	0x	0.8x	-5x	0x	0x	0.2x	-0.6x
Capitalization / Revenue	0.51x	0.55x	1.4x	0.82x	0.77x	0.55x	0.49x	0.44x
EV / Revenue	0x	0x	0x	0x	0x	0.55x	0.49x	0.44x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	-0x	-0x	0x	0x	8.3x	5.72x	4.67x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	0.67	1.34	1.34	1.34
Rate of return	-	-	-	-	0.31%	0.8%	0.8%	0.8%
EPS ²	3.83	-22.89	-7.73	0.45	2.41	6.7	12.1	5.4
Distribution rate	-	-	-	-	27.8%	20%	11.1%	24.8%
Net sales ¹	162,359	160,519	166,298	171,090	167,257	180,000	201,800	228,300
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	5,234	-4,505	-594	1,882	11,086	12,000	17,400	21,300
Net income ¹	2,131	-12,733	-4,300	264	1,440	4,000	7,200	9,150
Net Debt	42,235	66,951	76,558	51,148	34,604	-	-	-
Reference price ²	150.00	159.00	418.00	235.00	215.00	167.00	167.00	167.00
Nbr of stocks (in thousands)	556,217	556,217	556,217	596,663	596,663	596,243	-	-
Announcement Date	5/12/22	5/15/23	5/15/24	5/15/25	5/14/26	-	-	-

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.($)
RIZAP GROUP, INC.	24.93x	-	-	0.8%	630M
PROCTER & GAMBLE COMPANY	23.09x	4.38x	16.05x	2.8%	365B
L'ORÉAL	31.21x	4.78x	19.74x	1.91%	243B
UNILEVER PLC	19.38x	2.88x	12.7x	3.26%	140B
COLGATE-PALMOLIVE COMPANY	25.55x	3.76x	15.81x	2.32%	73.87B
GALDERMA GROUP AG	54.75x	7.76x	29.9x	0.29%	48.39B
HINDUSTAN UNILEVER LIMITED	39.34x	6.34x	27.54x	2.38%	47.06B
ESTEE LAUDER	36.85x	2.77x	15.37x	1.44%	38.78B
KENVUE INC.	19.67x	2.75x	11.49x	4.52%	35.86B
KIMBERLY-CLARK CORPORATION	16.24x	2.52x	11.76x	4.95%	34.61B
Average	29.10x	4.21x	17.82x	2.47%	102.7B
Weighted average by Cap.	27.08x	4.29x	17.30x	2.56%