|
Delayed
Japan Exchange
22:30:00 2026-08-18 EDT
|
5-day change | 1st Jan Change | ||
| 3,953.00 JPY | -5.52% |
|
-3.46% | +76.07% |
| 08-03 | Rorze Corporation Gradually Resumes Operations at Kyushu Factory After 2026 Kumamoto Earthquake | CI |
| 07-30 | Rorze Reports Minor Damage at Kyushu Factory After Kumamoto Earthquake | MT |
Company Valuation: Rorze Corporation
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 | 725,638 | - | - |
| Change | - | -1.03% | 102.57% | -22.46% | 100.84% | 25.68% | - | - |
| Enterprise Value (EV) 1 | 182,164 | 187,540 | 367,291 | 256,085 | 526,804 | 662,028 | 637,943 | 605,395 |
| Change | - | 2.95% | 95.85% | -30.28% | 105.71% | 25.67% | -3.64% | -5.1% |
| P/E | 14.4x | 8.56x | 18.9x | 12.2x | 30.4x | 21.2x | 18.6x | 15.9x |
| PBR | 4.08x | 2.68x | 4.02x | 2.44x | 4.43x | 4.64x | 3.81x | 3.16x |
| PEG | - | 0.1x | -1.9x | 0.6x | -1.6x | 0.3x | 1.3x | 0.9x |
| Capitalization / Revenue | 2.76x | 1.94x | 3.98x | 2.31x | 4.48x | 4.33x | 3.9x | 3.36x |
| EV / Revenue | 2.72x | 1.98x | 3.94x | 2.06x | 4.09x | 3.95x | 3.43x | 2.8x |
| EV / EBITDA | 10.5x | 6.6x | 13.8x | 7.42x | 15.4x | 14x | 10.8x | 8.79x |
| EV / EBIT | 11.5x | 7.1x | 15.2x | 8x | 16.9x | 14.5x | 12.2x | 9.65x |
| 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% | 0.52% | 0.62% | 0.75% |
| EPS 2 | 74.21 | 123.7 | 111.1 | 134.1 | 109.3 | 197.6 | 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 | 47,261 | 59,220 | 68,878 |
| EBIT 1 | 15,809 | 26,418 | 24,138 | 32,024 | 31,154 | 45,663 | 52,444 | 62,748 |
| Net income 1 | 12,824 | 21,384 | 19,576 | 23,634 | 19,048 | 34,276 | 39,056 | 45,608 |
| 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 | 4,184.00 | 4,184.00 | 4,184.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.07x | 4.13x | 14.66x | 0.5% | 4.75B | |
| 40.48x | 12.37x | 35.39x | 0.37% | 425B | |
| 72.21x | 10.88x | 55.54x | 0.13% | 82.46B | |
| 94.9x | 21.61x | 100.4x | 0.08% | 55.11B | |
| 38.9x | 10.35x | 26.95x | 0.45% | 51.23B | |
| 38.41x | 12.29x | 25.73x | 1.05% | 44.87B | |
| 102.8x | 24.08x | 104.88x | 0.12% | 30.87B | |
| 41.09x | 3.86x | 11.81x | 0.38% | 29.33B | |
| 87.97x | 17.21x | 83.33x | 0.28% | 22.78B | |
| 55.27x | 19.01x | 41.39x | 1.5% | 22.26B | |
| Average | 59.41x | 13.58x | 50.01x | 0.48% | 76.87B | |
| Weighted average by Cap. | 51.80x | 13.16x | 44.45x | 0.39% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6323 Stock
- Valuation Rorze Corporation
Select your edition
All financial news and data tailored to specific country editions
