Company Valuation: Rakuten Bank, Ltd.

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028 2029
Market Cap 1 539,151 1,122,619 984,175 1,063,642 - -
Change - 108.22% -12.33% 8.07% - -
Enterprise Value (EV) 539,151 1,122,619 984,175 1,063,642 1,063,642 1,063,642
Change - 108.22% -12.33% 8.07% 0% 0%
P/E 15.6x 22.1x 13.5x 13.1x 11.5x 9.68x
PBR 2.07x 3.72x 2.65x 2.7x 2.22x 1.95x
PEG 0.9x 0.5x 0.3x 1.2x 0.8x 0.5x
Capitalization / Revenue 3.91x 6.08x 5.94x 4.32x 4.04x 3.82x
EV / Revenue 0x 0x 0x 4.32x 4.04x 3.82x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x 0x 7.9x 5.51x 6.56x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - 10.3
Rate of return - - - - - 0.17%
EPS 2 198.4 291 418.8 463.7 529.7 629.9
Distribution rate - - - - - 1.64%
Net sales 1 137,950 184,534 165,733 246,227 263,295 278,154
EBITDA - - - - - -
EBIT 1 50,318 74,780 108,799 134,700 193,168 162,089
Net income 1 34,436 50,779 73,072 97,102 137,860 163,465
Net Debt - - - - - -
Reference price 2 3,090.00 6,434.00 5,640.00 6,095.00 6,095.00 6,095.00
Nbr of stocks (in thousands) 174,482 174,482 174,499 174,511 - -
Announcement Date 13/05/24 12/05/25 12/05/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.9x - - -.--% 6.58B
13.91x - - 1.79% 934B
13.22x - - 1.93% 433B
6.22x - - 4.98% 395B
12.53x - - 4.16% 352B
5.98x - - 5.09% 315B
17.78x - - 2.41% 286B
6.2x - - 5.07% 273B
11.46x - - 2.28% 253B
13.95x - - 2.85% 246B
Average 11.41x 3.06% 349.23B
Weighted average by Cap. 11.64x 3.12%

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

  1. Stock Market
  2. Stocks
  3. 5838 Stock
  4. Valuation Rakuten Bank, Ltd.