Valuation Rorze Corporation

Stocks

Delayed Japan Exchange 02:30:00 2026-10-26 EDT			5-day change	1st Jan Change
3,440.00 ^JPY	-5.93%		-21.25%	+53.02%

10-12	Jefferies Adjusts Rorze's Price Target to 7,000 Yen from 6,000 Yen, Keeps at Buy	MT
10-09	Japan's Nikkei limps to weekly loss as AI doubts, bond stress weigh	RE

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	634,240	-	-
Change	-	-1.03%	102.57%	-22.46%	100.84%	9.85%	-	-
Enterprise Value (EV) ¹	182,164	187,540	367,291	256,085	526,804	582,794	550,202	507,697
Change	-	2.95%	95.85%	-30.28%	105.71%	10.63%	-5.59%	-7.73%
P/E	14.4x	8.56x	18.9x	12.2x	30.4x	16.6x	12.8x	10.3x
PBR	4.08x	2.68x	4.02x	2.44x	4.43x	3.8x	2.98x	2.4x
PEG	-	0.1x	-1.9x	0.6x	-1.6x	0x	0.4x	0.4x
Capitalization / Revenue	2.76x	1.94x	3.98x	2.31x	4.48x	3.56x	2.92x	2.45x
EV / Revenue	2.72x	1.98x	3.94x	2.06x	4.09x	3.27x	2.53x	1.96x
EV / EBITDA	10.5x	6.6x	13.8x	7.42x	15.4x	9.58x	7.24x	5.78x
EV / EBIT	11.5x	7.1x	15.2x	8x	16.9x	11.1x	8.07x	5.86x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	6.5	13.5	13.5	17	17	24	31	41.25
Rate of return	0.61%	1.27%	0.64%	1.04%	0.51%	0.66%	0.85%	1.13%
EPS ²	74.21	123.7	111.1	134.1	109.3	220.4	285.6	354.8
Distribution rate	8.76%	10.9%	12.2%	12.7%	15.5%	10.9%	10.9%	11.6%
Net sales ¹	67,004	94,518	93,247	124,406	128,794	178,086	217,096	258,627
EBITDA ¹	17,331	28,398	26,582	34,495	34,283	60,826	76,022	87,851
EBIT ¹	15,809	26,418	24,138	32,024	31,154	52,398	68,174	86,594
Net income ¹	12,824	21,384	19,576	23,634	19,048	38,224	49,512	61,535
Net Debt ¹	-2,746	4,531	-3,438	-31,377	-50,547	-51,446	-84,038	-126,543
Reference price ²	1,070.00	1,059.00	2,104.00	1,630.00	3,329.00	3,657.00	3,657.00	3,657.00
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	16.6x	3.27x	9.58x	0.66%	4.04B
ASML HOLDING N.V.	33.9x	11.83x	27.01x	0.66%	605B
APPLIED MATERIALS, INC.	28.62x	8.66x	25.13x	0.52%	299B
LAM RESEARCH CORPORATION	24.05x	7.94x	19.08x	0.55%	287B
KLA CORPORATION	27.06x	10.62x	21.98x	0.66%	190B
ADVANTEST CORPORATION	34.42x	12.97x	25.15x	0.28%	149B
TOKYO ELECTRON LIMITED	27.42x	6.18x	18.84x	1.77%	137B
ASE TECHNOLOGY HOLDING CO., LTD.	34.11x	3.76x	17.09x	1.54%	88.23B
NAURA TECHNOLOGY GROUP CO., LTD.	52.06x	7.73x	41.15x	0.17%	58.48B
TERADYNE, INC.	34.29x	9.22x	25.69x	0.17%	48.29B
Average	31.25x	8.22x	23.07x	0.7%	186.75B
Weighted average by Cap.	30.96x	9.68x	24.13x	0.68%