|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,262.00 JPY | +3.02% |
|
+1.69% | +7.60% |
| 07-01 | Tranche Update on Glory Ltd.'s Equity Buyback Plan announced on May 15, 2026. | CI |
| 05-15 | Glory Ltd. authorizes a Buyback Plan. | CI |
Company Valuation: Glory Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 125,920 | 162,308 | 157,942 | 146,596 | 216,304 | 219,582 | - | - |
| Change | - | 28.9% | -2.69% | -7.18% | 47.55% | 1.52% | - | - |
| Enterprise Value (EV) 1 | 128,478 | 209,293 | 220,192 | 180,614 | 260,258 | 210,082 | 201,482 | 189,882 |
| Change | - | 62.9% | 5.21% | -17.97% | 44.1% | -19.28% | -4.09% | -5.76% |
| P/E | 19.2x | -17.3x | 5.32x | 9.13x | 14x | 12.5x | 11.1x | 10.2x |
| PBR | 0.61x | 0.83x | 0.69x | 0.62x | 0.96x | 0.87x | 0.82x | 0.91x |
| PEG | - | 0x | -0x | -0.2x | -13.25x | 0.7x | 0.9x | 1.09x |
| Capitalization / Revenue | 0.56x | 0.63x | 0.42x | 0.4x | 0.64x | 0.61x | 0.59x | 0.58x |
| EV / Revenue | 0.57x | 0.82x | 0.59x | 0.49x | 0.77x | 0.58x | 0.54x | 0.5x |
| EV / EBITDA | 4.67x | 17x | 3.41x | 3.58x | 5.19x | 5.25x | 4.69x | 3.78x |
| EV / EBIT | 12.5x | 401x | 4.29x | 5.14x | 11.1x | 6.18x | 6.13x | 5.2x |
| EV / FCF | -8.3x | -29.4x | 26.6x | 4.44x | 6.8x | 16.6x | 14.8x | 7.94x |
| FCF Yield | -12.1% | -3.4% | 3.76% | 22.5% | 14.7% | 6.01% | 6.75% | 12.6% |
| Dividend per Share 2 | 68 | 68 | 106 | 108 | 112 | 125 | 148 | 151.5 |
| Rate of return | 3.28% | 2.35% | 3.73% | 4.11% | 2.82% | 3.02% | 3.58% | 3.66% |
| EPS 2 | 107.6 | -167 | 533.6 | 287.8 | 284.7 | 332.2 | 371.6 | 406.4 |
| Distribution rate | 63.2% | -40.7% | 19.9% | 37.5% | 39.3% | 37.6% | 39.8% | 37.3% |
| Net sales 1 | 226,562 | 255,857 | 372,478 | 369,017 | 338,900 | 362,000 | 374,000 | 376,750 |
| EBITDA 1 | 27,503 | 12,284 | 64,656 | 50,512 | 50,146 | 40,000 | 43,000 | 50,250 |
| EBIT 1 | 10,297 | 522 | 51,276 | 35,173 | 23,400 | 34,000 | 32,850 | 36,500 |
| Net income 1 | 6,509 | -9,538 | 29,674 | 16,053 | 18,200 | 21,700 | 19,800 | 22,300 |
| Net Debt 1 | 2,558 | 46,985 | 62,250 | 34,018 | 43,954 | -9,500 | -18,100 | -29,700 |
| Reference price 2 | 2,072.00 | 2,895.00 | 2,840.00 | 2,626.00 | 3,975.00 | 4,137.00 | 4,137.00 | 4,137.00 |
| Nbr of stocks (in thousands) | 60,772 | 56,065 | 55,613 | 55,825 | 54,416 | 53,078 | - | - |
| Announcement Date | 12/05/22 | 11/05/23 | 10/05/24 | 13/05/25 | 15/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.45x | 0.58x | 5.25x | 3.87% | 1.35B | |
| 34.92x | 6x | 22.28x | 0.77% | 120B | |
| 31.02x | 5.73x | 19.81x | 1.95% | 38.1B | |
| 33.48x | 4.29x | 15.82x | 0.11% | 31.38B | |
| 21.25x | 1.75x | 12.91x | 2.28% | 30.21B | |
| 26.37x | 3.17x | 13.82x | 1.45% | 28.67B | |
| 23.12x | 3.39x | 14.63x | 1.02% | 28.23B | |
| 23.9x | 3.72x | 12.5x | 1.52% | 26.77B | |
| 98.29x | 34.03x | 79.78x | 0.39% | 23.13B | |
| 25.83x | 3.33x | 15.92x | 1.75% | 23.76B | |
| Average | 33.06x | 6.60x | 21.27x | 1.51% | 35.15B | |
| Weighted average by Cap. | 34.18x | 6.48x | 21.87x | 1.15% |
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
- 6457 Stock
- Valuation Glory Ltd.
Select your edition
All financial news and data tailored to specific country editions
