Valuation Ryoden Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

06-05	Ryoden Corporation 's Equity Buyback announced on June 4, 2026, has closed with 60,000 shares, representing 0.28% for ¥235.8 million.	CI
06-05	Tranche Update on Ryoden Corporation's Equity Buyback Plan announced on June 4, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	35,858	37,084	40,841	59,250	54,038	70,600
Change	-	3.42%	10.13%	45.07%	-8.8%	30.65%
Enterprise Value (EV) ¹	15,136	26,267	32,459	43,145	23,343	39,252
Change	-	73.54%	23.57%	32.92%	-45.9%	68.15%
P/E	15.4x	7.45x	7.64x	10.4x	11.7x	13.4x
PBR	0.51x	0.5x	0.51x	0.68x	0.61x	0.75x
PEG	-	0x	1.09x	1.53x	-0.6x	1x
Capitalization / Revenue	0.18x	0.16x	0.16x	0.23x	0.25x	0.33x
EV / Revenue	0.08x	0.11x	0.12x	0.17x	0.11x	0.18x
EV / EBITDA	3.95x	3.54x	3.26x	4.81x	3.73x	6.49x
EV / EBIT	4.43x	3.74x	3.46x	5.18x	4.26x	7.48x
EV / FCF	9.86x	-3.02x	-7.98x	4.99x	1.47x	112x
FCF Yield	10.1%	-33.1%	-12.5%	20%	68%	0.89%
Dividend per Share ²	56	56	74	106	106	138
Rate of return	3.4%	3.29%	3.96%	3.91%	4.22%	4.21%
EPS ²	107.2	228.7	244.7	261.3	214	244.2
Distribution rate	52.2%	24.5%	30.2%	40.6%	49.5%	56.5%
Net sales ¹	196,841	229,126	260,303	259,008	215,790	212,772
EBITDA ¹	3,830	7,430	9,952	8,974	6,261	6,045
EBIT ¹	3,416	7,021	9,380	8,326	5,484	5,245
Net income ¹	2,343	5,004	5,366	5,736	4,700	5,275
Net Debt ¹	-20,722	-10,817	-8,382	-16,105	-30,695	-31,348
Reference price ²	1,649.00	1,704.00	1,870.00	2,710.00	2,512.00	3,275.00
Nbr of stocks (in thousands)	21,746	21,763	21,840	21,864	21,512	21,557
Announcement Date	6/24/21	6/23/22	6/23/23	6/25/24	6/23/25	6/24/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WESCO INTERNATIONAL, INC.	20.7x	0.81x	11.91x	0.58%	15.97B
REXEL	16.29x	0.76x	9.18x	3.15%	12.92B
TOTECH CORPORATION	11.17x	-	-	3.24%	998M
SOLOMON TECHNOLOGY CORPORATION	-542.31x	-	-	-	746M
SENSHU ELECTRIC CO.,LTD.	12.36x	-	-	2.46%	685M
IPD GROUP LIMITED	16.51x	1.32x	9.85x	2.95%	354M
Average	-77.55x	0.97x	10.31x	2.48%	5.28B
Weighted average by Cap.	5.12x	0.80x	10.68x	1.81%