Valuation Rorze Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-17 EDT			5-day change	1st Jan Change
4,403.00 ^JPY	-5.84%		-5.41%	+95.86%

07-09	Rorze's Profit Surges 56% in Fiscal First Q1	MT
04-09	Rorze Corporation Provides Consolidated Earnings Guidance for the Six Months Ending August 31, 2026 and Fiscal Year Ending February 28, 2027	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	763,620	-	-
Change	-	-1.03%	102.57%	-22.46%	100.84%	32.26%	-	-
Enterprise Value (EV) ¹	182,164	187,540	367,291	256,085	526,804	700,010	675,924	643,376
Change	-	2.95%	95.85%	-30.28%	105.71%	32.88%	-3.44%	-4.82%
P/E	14.4x	8.56x	18.9x	12.2x	30.4x	24.2x	21.1x	18.3x
PBR	4.08x	2.68x	4.02x	2.44x	4.43x	4.88x	4.01x	3.33x
PEG	-	0.1x	-1.9x	0.6x	-1.6x	0.4x	1.4x	1.2x
Capitalization / Revenue	2.76x	1.94x	3.98x	2.31x	4.48x	4.69x	4.27x	3.68x
EV / Revenue	2.72x	1.98x	3.94x	2.06x	4.09x	4.3x	3.78x	3.1x
EV / EBITDA	10.5x	6.6x	13.8x	7.42x	15.4x	14.8x	11.4x	9.34x
EV / EBIT	11.5x	7.1x	15.2x	8x	16.9x	16.6x	13.9x	11.2x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	6.5	13.5	13.5	17	17	20	21.75	26.33
Rate of return	0.61%	1.27%	0.64%	1.04%	0.51%	0.45%	0.49%	0.6%
EPS ²	74.21	123.7	111.1	134.1	109.3	181.6	208.4	240.1
Distribution rate	8.76%	10.9%	12.2%	12.7%	15.5%	11%	10.4%	11%
Net sales ¹	67,004	94,518	93,247	124,406	128,794	162,826	178,765	207,569
EBITDA ¹	17,331	28,398	26,582	34,495	34,283	47,261	59,220	68,878
EBIT ¹	15,809	26,418	24,138	32,024	31,154	42,223	48,694	57,373
Net income ¹	12,824	21,384	19,576	23,634	19,048	31,620	36,167	41,633
Net Debt ¹	-2,746	4,531	-3,438	-31,377	-50,547	-63,610	-87,696	-120,244
Reference price ²	1,070.00	1,059.00	2,104.00	1,630.00	3,329.00	4,403.00	4,403.00	4,403.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
RORZE CORPORATION	24.56x	4.32x	14.81x	0.45%	4.7B
APPLIED MATERIALS, INC.	40.42x	12.46x	36.3x	0.37%	421B
NAURA TECHNOLOGY GROUP CO., LTD.	64.01x	9.63x	49.03x	0.15%	72.48B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	90.11x	19.43x	90.45x	0.09%	49.56B
DISCO CORPORATION	38.59x	12.28x	25.9x	1.01%	43.28B
GLOBALFOUNDRIES, INC.	42.63x	4.12x	12.09x	0.07%	31.54B
PIOTECH INC.	100.89x	23.6x	101.9x	0.12%	29.85B
ACM RESEARCH (SHANGHAI), INC.	80.32x	15.81x	71.02x	0.26%	21.38B
BE SEMICONDUCTOR INDUSTRIES N.V.	56.32x	18.56x	41.33x	1.51%	20.43B
HWATSING TECHNOLOGY CO., LTD.	86.57x	19.49x	70.96x	0.16%	17.59B
Average	62.44x	13.97x	51.38x	0.42%	71.13B
Weighted average by Cap.	51.50x	13.14x	44.32x	0.37%