|
Market Closed -
Japan Exchange
02:30:00 2026-10-22 EDT
|
5-day change | 1st Jan Change | ||
| 1,333.50 JPY | -3.19% |
|
-0.11% | +19.06% |
| 10-08 | Round One's September Sales Grow 39% | MT |
| 10-07 | Round One Corporation Reports Unaudited Sales Results for the Month and Year to Date Ended September 2026 | CI |
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 | 362,107 | - | - |
| Change | - | 12.83% | 45.88% | 22.74% | -17.44% | 68.48% | - | - |
| Enterprise Value (EV) 1 | 153,063 | 199,245 | 259,276 | 315,160 | 347,968 | 429,342 | 428,197 | 427,277 |
| Change | - | 30.17% | 30.13% | 21.55% | 10.41% | 23.39% | -0.27% | -0.21% |
| P/E | 32.2x | 15x | 13.6x | 16.5x | 12.9x | 18.5x | 15.3x | 13.6x |
| PBR | 2.37x | 2.35x | 3.02x | 3.58x | 2.62x | 4.03x | 3.44x | 3.19x |
| PEG | - | 0x | 0.2x | 5.56x | 2.15x | 1.1x | 0.7x | 1.1x |
| Capitalization / Revenue | 1.34x | 1.02x | 1.33x | 1.47x | 1.13x | 1.67x | 1.52x | 1.37x |
| EV / Revenue | 1.59x | 1.4x | 1.63x | 1.78x | 1.84x | 1.98x | 1.79x | 1.62x |
| EV / EBITDA | 10.4x | 5.42x | 5.73x | 6.23x | 4.83x | 5.47x | 4.94x | 4.57x |
| EV / EBIT | -88.7x | 11.8x | 10.7x | 11.7x | 12.1x | 12.7x | 11x | 9.68x |
| EV / FCF | 7.72x | 8.33x | 8.86x | 39.6x | 11.9x | 10.9x | 11.3x | 11x |
| FCF Yield | 13% | 12% | 11.3% | 2.53% | 8.4% | 9.2% | 8.85% | 9.09% |
| Dividend per Share 2 | 6.667 | 8 | 12 | 16 | 18 | 18 | 21.8 | 24.67 |
| Rate of return | 1.48% | 1.57% | 1.52% | 1.62% | 2.2% | 1.31% | 1.58% | 1.79% |
| EPS 2 | 14 | 34.03 | 57.99 | 59.71 | 63.3 | 74.45 | 89.74 | 101.2 |
| Distribution rate | 47.6% | 23.5% | 20.7% | 26.8% | 28.4% | 24.2% | 24.3% | 24.4% |
| Net sales 1 | 96,421 | 142,051 | 159,181 | 177,057 | 189,548 | 217,128 | 238,878 | 264,446 |
| EBITDA 1 | 14,719 | 36,744 | 45,257 | 50,564 | 72,049 | 78,504 | 86,667 | 93,505 |
| EBIT 1 | -1,726 | 16,921 | 24,195 | 27,006 | 28,773 | 33,843 | 39,041 | 44,161 |
| Net income 1 | 3,937 | 9,737 | 15,666 | 16,032 | 16,621 | 19,135 | 23,146 | 26,595 |
| Net Debt 1 | 24,203 | 53,850 | 47,179 | 54,830 | 133,043 | 67,235 | 66,090 | 65,170 |
| Reference price 2 | 450.00 | 511.00 | 787.00 | 985.00 | 817.60 | 1,377.50 | 1,377.50 | 1,377.50 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.5x | 1.98x | 5.47x | 1.31% | 2.29B | |
| 15.09x | 4.19x | 11.3x | 1.06% | 119B | |
| 26.98x | 5.52x | 19.47x | -.--% | 38.72B | |
| 15.34x | 2x | 7.86x | 0.67% | 34.28B | |
| 40.19x | 6.74x | 20.27x | 0.52% | 33.55B | |
| 24.3x | 1.78x | 7.4x | 0.83% | 24.75B | |
| 41.18x | 5.94x | 25.53x | -.--% | 22.68B | |
| 25.53x | 3.08x | 10.9x | -.--% | 9.11B | |
| 26.24x | 2.7x | 10x | 6.05% | 5.24B | |
| Average | 25.93x | 3.77x | 13.13x | 1.16% | 32.18B | |
| Weighted average by Cap. | 23.00x | 4.26x | 13.72x | 0.77% |
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
