Company Valuation: Roland Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 108,225 94,750 120,692 108,383 94,049 99,691 - -
Change - -12.45% 27.38% -10.2% -13.23% 6% - -
Enterprise Value (EV) 1 107,310 112,896 133,104 112,395 102,210 110,587 107,336 103,650
Change - 5.2% 17.9% -15.56% -9.06% 8.2% -2.94% -3.43%
P/E 12.6x 10.6x 14.8x 18.3x 43.7x 11.4x 12x 10.6x
PBR 3.81x 2.83x 3.04x 2.34x 2.29x 2.21x 2.05x 1.89x
PEG - 2.33x -1.67x -0.7x -0.7x 0x -2.27x 0.8x
Capitalization / Revenue 1.35x 0.99x 1.18x 1.09x 0.93x 0.9x 0.87x 0.83x
EV / Revenue 1.34x 1.18x 1.3x 1.13x 1.01x 1x 0.93x 0.87x
EV / EBITDA 8.45x 8.8x 9.1x 8.75x 8.25x 7.46x 7.38x 6.54x
EV / EBIT 9.67x 10.5x 11.2x 11.3x 10.9x 9.1x 9.34x 7.99x
EV / FCF 26x -10.7x 10.8x 10.7x 14.1x 14.5x 14.6x 13x
FCF Yield 3.84% -9.35% 9.27% 9.36% 7.1% 6.9% 6.85% 7.71%
Dividend per Share 2 138 156 170 170 170 170 173.3 190
Rate of return 3.51% 4.48% 3.86% 4.34% 4.76% 4.5% 4.59% 5.03%
EPS 2 312.7 327 298 214.8 81.69 331.5 314 356.1
Distribution rate 44.1% 47.7% 57.1% 79.2% 208% 51.3% 55.2% 53.4%
Net sales 1 80,032 95,840 102,445 99,433 100,952 110,804 115,179 119,558
EBITDA 1 12,705 12,826 14,626 12,843 12,387 14,819 14,536 15,859
EBIT 1 11,093 10,751 11,871 9,951 9,412 12,146 11,490 12,973
Net income 1 8,586 8,938 8,151 5,976 2,168 9,750 8,750 10,000
Net Debt 1 -915 18,146 12,412 4,012 8,161 10,896 7,645 3,958
Reference price 2 3,930.00 3,480.00 4,405.00 3,920.00 3,570.00 3,775.00 3,775.00 3,775.00
Nbr of stocks (in thousands) 27,538 27,227 27,399 27,649 26,344 26,408 - -
Announcement Date 2/10/22 2/13/23 2/14/24 2/13/25 2/13/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.49x1.01x7.52x4.46% 635M
32.61x2.31x14.25x1.95% 10B
15.46x1.35x11.16x3.04% 6.11B
-139.91x9.41x-213.74x - 6.1B
19.82x2.04x11.71x1.19% 4.64B
15.78x0.99x7.86x2.76% 4.14B
15.32x0.77x8.14x3.78% 4.3B
30.41x0.82x7.42x1.26% 3.89B
18.12x1.92x8.24x3.85% 3.75B
17.47x0.4x6.97x3.24% 3.4B
Average 3.66x 2.10x -13.05x 2.84% 4.7B
Weighted average by Cap. 0.91x 2.51x -18.82x 2.56%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Roland Corporation

Historical PBR trend

Valuation ratios - PBR - Roland Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Roland Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Roland Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - Roland Corporation
  1. Stock Market
  2. Stocks
  3. 7944 Stock
  4. Valuation Roland Corporation