Valuation Rorze Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-09 EDT			5-day change	1st Jan Change
3,669.00 ^JPY	+0.38%		-6.66%	+63.21%

08-24	Rorze Establishes New Shanghai Subsidiary to Boost China Semiconductor Production Capacity	MT
08-03	Rorze Corporation Gradually Resumes Operations at Kyushu Factory After 2026 Kumamoto Earthquake	CI

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	184,910	183,009	370,729	287,462	577,351	636,321	-	-
Change	-	-1.03%	102.57%	-22.46%	100.84%	10.21%	-	-
Enterprise Value (EV) ¹	182,164	187,540	367,291	256,085	526,804	585,140	562,403	531,109
Change	-	2.95%	95.85%	-30.28%	105.71%	11.07%	-3.89%	-5.56%
P/E	14.4x	8.56x	18.9x	12.2x	30.4x	18.5x	16.3x	14x
PBR	4.08x	2.68x	4.02x	2.44x	4.43x	4.06x	3.33x	2.77x
PEG	-	0.1x	-1.9x	0.6x	-1.6x	0.2x	1.2x	0.8x
Capitalization / Revenue	2.76x	1.94x	3.98x	2.31x	4.48x	3.79x	3.42x	2.94x
EV / Revenue	2.72x	1.98x	3.94x	2.06x	4.09x	3.49x	3.02x	2.46x
EV / EBITDA	10.5x	6.6x	13.8x	7.42x	15.4x	12.2x	9.5x	7.71x
EV / EBIT	11.5x	7.1x	15.2x	8x	16.9x	12.8x	10.7x	8.46x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	6.5	13.5	13.5	17	17	21.75	25.75	31.33
Rate of return	0.61%	1.27%	0.64%	1.04%	0.51%	0.59%	0.7%	0.85%
EPS ²	74.21	123.7	111.1	134.1	109.3	198.1	225.2	263
Distribution rate	8.76%	10.9%	12.2%	12.7%	15.5%	11%	11.4%	11.9%
Net sales ¹	67,004	94,518	93,247	124,406	128,794	167,766	185,998	216,219
EBITDA ¹	17,331	28,398	26,582	34,495	34,283	47,861	59,220	68,878
EBIT ¹	15,809	26,418	24,138	32,024	31,154	45,783	52,444	62,748
Net income ¹	12,824	21,384	19,576	23,634	19,048	34,363	39,056	45,608
Net Debt ¹	-2,746	4,531	-3,438	-31,377	-50,547	-51,181	-73,918	-105,212
Reference price ²	1,070.00	1,059.00	2,104.00	1,630.00	3,329.00	3,669.00	3,669.00	3,669.00
Nbr of stocks (in thousands)	172,813	172,813	176,202	176,357	173,431	173,432	-	-
Announcement Date	4/11/22	4/11/23	4/11/24	4/11/25	4/9/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
RORZE CORPORATION	18.45x	3.47x	12.18x	0.6%	4.11B
APPLIED MATERIALS, INC.	35.86x	10.89x	31.47x	0.42%	375B
NAURA TECHNOLOGY GROUP CO., LTD.	63.11x	9.25x	49.02x	0.14%	70.05B
ASM INTERNATIONAL N.V.	36.38x	9.55x	24.8x	0.48%	47.92B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	63.07x	18.49x	81.04x	0.13%	47.95B
DISCO CORPORATION	31x	9.79x	20.55x	1.28%	37.91B
PIOTECH INC.	68.95x	20.77x	78.94x	0.15%	27.25B
GLOBALFOUNDRIES INC.	34.67x	3.23x	9.81x	0.45%	24.74B
ACM RESEARCH (SHANGHAI), INC.	77.56x	15.14x	73.27x	0.32%	20.17B
BE SEMICONDUCTOR INDUSTRIES N.V.	45.37x	15.52x	33.78x	1.82%	18.35B
Average	47.44x	11.61x	41.49x	0.58%	67.37B
Weighted average by Cap.	43.09x	11.43x	38.05x	0.45%