|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,176.00 JPY | -2.73% |
|
-7.44% | +5.00% |
| 07-09 | Japanese Shares Rebound Tracking Wall Street's Bets on AI Stocks | MT |
| 07-09 | Round One Posts 14.8% June Sales Growth | MT |
Company Valuation: Round One Corporation
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 | 309,138 | - | - |
| Change | - | 12.83% | 45.88% | 22.74% | -17.44% | 43.84% | - | - |
| Enterprise Value (EV) 1 | 153,063 | 199,245 | 259,276 | 315,160 | 347,968 | 403,263 | 426,120 | 426,919 |
| Change | - | 30.17% | 30.13% | 21.55% | 10.41% | 15.89% | 5.67% | 0.19% |
| P/E | 32.2x | 15x | 13.6x | 16.5x | 12.9x | 16.1x | 13.4x | 11.9x |
| PBR | 2.37x | 2.35x | 3.02x | 3.58x | 2.62x | 3.44x | 3.03x | 2.87x |
| PEG | - | 0x | 0.2x | 5.56x | 2.15x | 1x | 0.7x | 0.9x |
| Capitalization / Revenue | 1.34x | 1.02x | 1.33x | 1.47x | 1.13x | 1.44x | 1.32x | 1.2x |
| EV / Revenue | 1.59x | 1.4x | 1.63x | 1.78x | 1.84x | 1.88x | 1.82x | 1.66x |
| EV / EBITDA | 10.4x | 5.42x | 5.73x | 6.23x | 4.83x | 5.26x | 5.06x | 4.67x |
| EV / EBIT | -88.7x | 11.8x | 10.7x | 11.7x | 12.1x | 12x | 11.1x | 9.87x |
| EV / FCF | 7.72x | 8.33x | 8.86x | 39.6x | 11.9x | 9.21x | 13.1x | 11.8x |
| FCF Yield | 13% | 12% | 11.3% | 2.53% | 8.4% | 10.9% | 7.66% | 8.44% |
| Dividend per Share 2 | 6.667 | 8 | 12 | 16 | 18 | 18 | 21.67 | 24.53 |
| Rate of return | 1.48% | 1.57% | 1.52% | 1.62% | 2.2% | 1.53% | 1.84% | 2.09% |
| EPS 2 | 14 | 34.03 | 57.99 | 59.71 | 63.3 | 73.1 | 87.47 | 98.73 |
| Distribution rate | 47.6% | 23.5% | 20.7% | 26.8% | 28.4% | 24.6% | 24.8% | 24.8% |
| Net sales 1 | 96,421 | 142,051 | 159,181 | 177,057 | 189,548 | 214,028 | 234,656 | 257,343 |
| EBITDA 1 | 14,719 | 36,744 | 45,257 | 50,564 | 72,049 | 76,620 | 84,237 | 91,395 |
| EBIT 1 | -1,726 | 16,921 | 24,195 | 27,006 | 28,773 | 33,480 | 38,309 | 43,250 |
| Net income 1 | 3,937 | 9,737 | 15,666 | 16,032 | 16,621 | 18,901 | 22,672 | 25,942 |
| Net Debt 1 | 24,203 | 53,850 | 47,179 | 54,830 | 133,043 | 94,125 | 116,982 | 117,781 |
| Reference price 2 | 450.00 | 511.00 | 787.00 | 985.00 | 817.60 | 1,176.00 | 1,176.00 | 1,176.00 |
| Nbr of stocks (in thousands) | 286,355 | 284,529 | 269,501 | 264,294 | 262,873 | 262,873 | - | - |
| Announcement Date | 5/11/22 | 5/9/23 | 5/8/24 | 5/9/25 | 5/13/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.09x | 1.88x | 5.26x | 1.53% | 1.89B | |
| -50.25x | 3.6x | 15.23x | -.--% | 4.88B | |
| 6.09x | 0.21x | 2.28x | 2.4% | 4B | |
| 31.73x | - | - | - | 1.42B | |
| 8.34x | 1.61x | 5.3x | 5.61% | 1.23B | |
| 22.08x | - | - | 1.29% | 966M | |
| -43.68x | 2.09x | 7.58x | 3.49% | 940M | |
| Average | -1.37x | 1.88x | 7.13x | 2.39% | 2.19B | |
| Weighted average by Cap. | -10.10x | 2.00x | 8.27x | 1.72% |
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
- 4680 Stock
- Valuation Round One Corporation
Select your edition
All financial news and data tailored to specific country editions
