Valuation Round One Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-03 EDT			5-day change	1st Jan Change
1,256.50 ^JPY	+5.50%		+10.41%	+12.19%

06-03	Round One Corporation Reports Unaudited Sales Results for the Month and Year to Date Ended May 2026	CI
05-25	Round One Corporation announces Quarterly dividend, payable on September 07, 2026	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	330,300	-	-
Change	-	12.83%	45.88%	22.74%	-17.44%	53.68%	-	-
Enterprise Value (EV) ¹	153,063	199,245	259,276	315,160	347,968	413,737	439,912	481,140
Change	-	30.17%	30.13%	21.55%	10.41%	18.9%	6.33%	9.37%
P/E	32.2x	15x	13.6x	16.5x	12.9x	17.2x	14.4x	12.9x
PBR	2.37x	2.35x	3.02x	3.58x	2.62x	3.57x	3.12x	2.46x
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	1.55x	1.42x	1.28x
EV / Revenue	1.59x	1.4x	1.63x	1.78x	1.84x	1.95x	1.9x	1.87x
EV / EBITDA	10.4x	5.42x	5.73x	6.23x	4.83x	5.41x	5.28x	5.25x
EV / EBIT	-88.7x	11.8x	10.7x	11.7x	12.1x	12.4x	11.5x	11.3x
EV / FCF	7.72x	8.33x	8.86x	39.6x	11.9x	11.2x	12.8x	15.4x
FCF Yield	13%	12%	11.3%	2.53%	8.4%	8.94%	7.8%	6.51%
Dividend per Share ²	6.667	8	12	16	18	18	20.33	21.5
Rate of return	1.48%	1.57%	1.52%	1.62%	2.2%	1.43%	1.62%	1.71%
EPS ²	14	34.03	57.99	59.71	63.3	73.02	87.16	97.15
Distribution rate	47.6%	23.5%	20.7%	26.8%	28.4%	24.7%	23.3%	22.1%
Net sales ¹	96,421	142,051	159,181	177,057	189,548	212,465	231,899	257,530
EBITDA ¹	14,719	36,744	45,257	50,564	72,049	76,495	83,243	91,600
EBIT ¹	-1,726	16,921	24,195	27,006	28,773	33,392	38,138	42,600
Net income ¹	3,937	9,737	15,666	16,032	16,621	18,879	22,591	25,525
Net Debt ¹	24,203	53,850	47,179	54,830	133,043	83,437	109,613	150,840
Reference price ²	450.00	511.00	787.00	985.00	817.60	1,256.50	1,256.50	1,256.50
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

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.($)
ROUND ONE CORPORATION	17.21x	1.95x	5.41x	1.43%	2.05B
SPHERE ENTERTAINMENT CO.	-61.17x	4.28x	18.89x	-.--%	5.86B
TUI AG	6.36x	0.22x	2.36x	2.29%	4.2B
PURSUIT ATTRACTIONS AND HOSPITALITY, INC.	33.88x	-	-	-	1.51B
COMPAGNIE DES ALPES	8.72x	1.64x	5.41x	5.37%	1.3B
LUCKY STRIKE ENTERTAINMENT CORPORATION	-56x	2.18x	7.9x	3.12%	1.05B
HUANGSHAN TOURISM DEVELOPMENT CO.,LTD.	22.43x	-	-	1.27%	978M
FUJI KYUKO CO., LTD.	22.02x	2.92x	10.61x	1.41%	834M
Average	-0.82x	2.20x	8.43x	2.13%	2.22B
Weighted average by Cap.	-14.21x	2.41x	10.20x	1.55%