Valuation Round One Corporation OTC Markets

Stocks

Market Closed - OTC Markets 10:56:27 2026-08-04 EDT			5-day change	1st Jan Change
7.650 ^USD	-4.20%		0.00%	+6.99%

08-09	Round One Corporation Provides Dividend Forecasts for the Third Quarter of Fiscal Year Ending March 31, 2027 and Fiscal Year Ending March 31, 2027	CI
08-09	Round One Corporation Provides Earnings Guidance for Second Quarter-End and for Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	128,860	145,395	212,097	260,330	214,925	354,221	-	-
Change	-	12.83%	45.88%	22.74%	-17.44%	64.81%	-	-
Enterprise Value (EV) ¹	153,063	199,245	259,276	315,160	347,968	478,002	477,545	476,853
Change	-	30.17%	30.13%	21.55%	10.41%	37.37%	-0.1%	-0.15%
P/E	32.2x	15x	13.6x	16.5x	12.9x	18.2x	15.1x	13.4x
PBR	2.37x	2.35x	3.02x	3.58x	2.62x	4.03x	3.44x	3.27x
PEG	-	0x	0.2x	5.56x	2.15x	1.1x	0.7x	1x
Capitalization / Revenue	1.34x	1.02x	1.33x	1.47x	1.13x	1.64x	1.49x	1.36x
EV / Revenue	1.59x	1.4x	1.63x	1.78x	1.84x	2.21x	2.01x	1.83x
EV / EBITDA	10.4x	5.42x	5.73x	6.23x	4.83x	6.11x	5.54x	5.12x
EV / EBIT	-88.7x	11.8x	10.7x	11.7x	12.1x	14.2x	12.3x	10.9x
EV / FCF	7.72x	8.33x	8.86x	39.6x	11.9x	12.7x	13.1x	12.9x
FCF Yield	13%	12%	11.3%	2.53%	8.4%	7.85%	7.61%	7.75%
Dividend per Share ²	6.667	8	12	16	18	18	21.6	24.47
Rate of return	1.48%	1.57%	1.52%	1.62%	2.2%	1.34%	1.6%	1.82%
EPS ²	14	34.03	57.99	59.71	63.3	74.1	89.07	100.5
Distribution rate	47.6%	23.5%	20.7%	26.8%	28.4%	24.3%	24.3%	24.3%
Net sales ¹	96,421	142,051	159,181	177,057	189,548	215,901	237,136	260,607
EBITDA ¹	14,719	36,744	45,257	50,564	72,049	78,266	86,122	93,095
EBIT ¹	-1,726	16,921	24,195	27,006	28,773	33,700	38,768	43,887
Net income ¹	3,937	9,737	15,666	16,032	16,621	19,042	22,969	26,418
Net Debt ¹	24,203	53,850	47,179	54,830	133,043	123,782	123,325	122,632
Reference price ²	450.00	511.00	787.00	985.00	817.60	1,347.50	1,347.50	1,347.50
Nbr of stocks (in thousands)	286,355	284,529	269,501	264,294	262,873	262,872	-	-
Announcement Date	5/11/22	5/9/23	5/8/24	5/9/25	5/13/26	-	-	-

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.($)
SPHERE ENTERTAINMENT CO.	-57.53x	3.81x	16.19x	-.--%	5.09B
TUI AG	7.39x	0.22x	2.46x	1.94%	4.25B
ROUND ONE CORPORATION	18.18x	2.21x	6.11x	1.34%	2.21B
PURSUIT ATTRACTIONS AND HOSPITALITY, INC.	27.05x	-	-	-	1.36B
COMPAGNIE DES ALPES	8.11x	1.6x	5.32x	5.9%	1.17B
SHAANXI TOURISM CULTURE INDUSTRY HOLDING CO.,LTD	17.83x	-	-	1.27%	1.03B
Average	3.51x	1.96x	7.52x	2.09%	2.52B
Weighted average by Cap.	-10.37x	2.13x	8.85x	1.41%