Valuation Rorze Corporation

Stocks

Delayed Japan Exchange Other stock markets 02:30:00 2026-07-15 EDT			5-day change	1st Jan Change
4,950.00 ^JPY	+10.20%		+13.95%	+120.20%

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	779,055	-	-
Change	-	-1.03%	102.57%	-22.46%	100.84%	34.94%	-	-
Enterprise Value (EV) ¹	182,164	187,540	367,291	256,085	526,804	715,445	691,360	658,812
Change	-	2.95%	95.85%	-30.28%	105.71%	35.81%	-3.37%	-4.71%
P/E	14.4x	8.56x	18.9x	12.2x	30.4x	25.1x	21.9x	19.1x
PBR	4.08x	2.68x	4.02x	2.44x	4.43x	4.98x	4.09x	3.39x
PEG	-	0.1x	-1.9x	0.6x	-1.6x	0.4x	1.5x	1.3x
Capitalization / Revenue	2.76x	1.94x	3.98x	2.31x	4.48x	4.81x	4.39x	3.76x
EV / Revenue	2.72x	1.98x	3.94x	2.06x	4.09x	4.42x	3.9x	3.18x
EV / EBITDA	10.5x	6.6x	13.8x	7.42x	15.4x	15.1x	11.7x	9.56x
EV / EBIT	11.5x	7.1x	15.2x	8x	16.9x	17.1x	14.4x	11.7x
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%	0.48%	0.59%
EPS ²	74.21	123.7	111.1	134.1	109.3	179.3	204.8	234.6
Distribution rate	8.76%	10.9%	12.2%	12.7%	15.5%	11.2%	10.6%	11.2%
Net sales ¹	67,004	94,518	93,247	124,406	128,794	162,026	177,381	206,944
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	41,723	48,144	56,498
Net income ¹	12,824	21,384	19,576	23,634	19,048	31,159	35,452	40,728
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	4,492.00	4,492.00	4,492.00
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	25.05x	4.42x	15.14x	0.45%	4.81B
APPLIED MATERIALS, INC.	45.46x	14.03x	40.88x	0.33%	473B
NAURA TECHNOLOGY GROUP CO., LTD.	73.2x	11.02x	56.14x	0.13%	82.95B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	104.15x	22.52x	104.85x	0.08%	57.32B
ASM INTERNATIONAL N.V.	42.19x	10.99x	28.77x	0.43%	51.89B
DISCO CORPORATION	42.69x	13.66x	28.8x	0.92%	47.99B
PIOTECH INC.	122.67x	28.83x	124.49x	0.1%	36.32B
GLOBALFOUNDRIES, INC.	47.01x	4.56x	13.41x	0.06%	34.78B
ACM RESEARCH (SHANGHAI), INC.	103.68x	20.54x	92.29x	0.2%	27.61B
HWATSING TECHNOLOGY CO., LTD.	110.69x	25.09x	91.34x	0.13%	22.51B
Average	71.68x	15.57x	59.61x	0.28%	83.91B
Weighted average by Cap.	58.80x	14.81x	50.69x	0.3%