|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,976.00 JPY | -0.92% |
|
+0.63% | +0.38% |
| 05-15 | Glory Ltd. authorizes a Buyback Plan. | CI |
| 05-15 | Glory Ltd. announces an Equity Buyback for 4,000,000 shares, representing 7.44% for ¥12,000 million. | CI |
Company Valuation: Glory Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 144,638 | 125,920 | 162,308 | 157,942 | 146,596 | 213,972 | - | - |
| Change | - | -12.94% | 28.9% | -2.69% | -7.18% | 45.96% | - | - |
| Enterprise Value (EV) 1 | 124,945 | 128,478 | 209,293 | 220,192 | 180,614 | 214,972 | 204,472 | 195,872 |
| Change | - | 2.83% | 62.9% | 5.21% | -17.97% | 19.02% | -4.88% | -4.21% |
| P/E | 23.8x | 19.2x | -17.3x | 5.32x | 9.13x | 14x | 12x | 10.7x |
| PBR | 0.74x | 0.61x | 0.83x | 0.69x | 0.62x | 0.96x | 0.83x | 0.79x |
| PEG | - | 2.51x | 0x | -0x | -0.2x | -13.25x | 0.2x | 0.9x |
| Capitalization / Revenue | 0.67x | 0.56x | 0.63x | 0.42x | 0.4x | 0.64x | 0.59x | 0.57x |
| EV / Revenue | 0.57x | 0.57x | 0.82x | 0.59x | 0.49x | 0.66x | 0.56x | 0.52x |
| EV / EBITDA | 4.25x | 4.67x | 17x | 3.41x | 3.58x | 5.44x | 5.11x | 4.56x |
| EV / EBIT | 8.8x | 12.5x | 401x | 4.29x | 5.14x | 9.71x | 6.39x | 5.81x |
| EV / FCF | 26.8x | -8.3x | -29.4x | 26.6x | 4.44x | 10.4x | 16.2x | 14.4x |
| FCF Yield | 3.73% | -12.1% | -3.4% | 3.76% | 22.5% | 17.7% | 6.17% | 6.94% |
| Dividend per Share 2 | 66 | 68 | 68 | 106 | 108 | 112 | 125 | 148 |
| Rate of return | 2.77% | 3.28% | 2.35% | 3.73% | 4.11% | 2.82% | 3.14% | 3.72% |
| EPS 2 | 100 | 107.6 | -167 | 533.6 | 287.8 | 284.7 | 332.2 | 371.6 |
| Distribution rate | 66% | 63.2% | -40.7% | 19.9% | 37.5% | 39.3% | 37.6% | 39.8% |
| Net sales 1 | 217,423 | 226,562 | 255,857 | 372,478 | 369,017 | 338,900 | 362,000 | 374,000 |
| EBITDA 1 | 29,410 | 27,503 | 12,284 | 64,656 | 50,512 | 50,147 | 40,000 | 43,000 |
| EBIT 1 | 14,201 | 10,297 | 522 | 51,276 | 35,173 | 23,400 | 32,000 | 33,733 |
| Net income 1 | 6,044 | 6,509 | -9,538 | 29,674 | 16,053 | 18,200 | 21,700 | 19,800 |
| Net Debt 1 | -19,693 | 2,558 | 46,985 | 62,250 | 34,018 | 1,000 | -9,500 | -18,100 |
| Reference price 2 | 2,380.00 | 2,072.00 | 2,895.00 | 2,840.00 | 2,626.00 | 3,976.00 | 3,976.00 | 3,976.00 |
| Nbr of stocks (in thousands) | 60,772 | 60,772 | 56,065 | 55,613 | 55,825 | 53,816 | - | - |
| Announcement Date | 13/05/21 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 18.27x | 0.67x | 5.49x | 2.98% | 1.35B | |
| 34.76x | 5.97x | 22.21x | 0.78% | 119B | |
| 43.62x | 7.51x | 28.12x | 1.4% | 43.77B | |
| 31.97x | 4.13x | 15.22x | 0.11% | 30.16B | |
| 24.35x | 3.56x | 15.35x | 0.96% | 29.73B | |
| 20.67x | 1.7x | 12.59x | 2.34% | 29.31B | |
| 28.72x | 4.75x | 16.98x | 1.39% | 28.61B | |
| 24.2x | 2.9x | 12.66x | 1.56% | 26.22B | |
| 25.64x | 3.3x | 15.74x | 1.78% | 24.06B | |
| Average | 28.02x | 3.83x | 16.04x | 1.48% | 36.94B | |
| Weighted average by Cap. | 31.42x | 4.85x | 19.15x | 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
