Valuation Rasa Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 15/07/2026 BST			5-day change	1st Jan Change
1,838.00 ^JPY	+1.49%		+1.21%	+0.93%

04-04	Certain Common Stock of uridoki Inc. are subject to a Lock-Up Agreement Ending on 4-APR-2026.	CI
03-16	Tranche Update on Rasa Corporation's Equity Buyback Plan announced on November 26, 2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	10,941	11,580	16,489	23,264	16,773	20,028
Change	-	5.84%	42.39%	41.09%	-27.9%	19.4%
Enterprise Value (EV) ¹	11,920	12,169	15,961	22,830	15,055	17,340
Change	-	2.09%	31.16%	43.04%	-34.05%	15.18%
P/E	7.09x	5.75x	7.89x	11.6x	7.8x	8.47x
PBR	0.62x	0.6x	0.81x	1.08x	0.73x	0.85x
PEG	-	0.2x	1.28x	-3.56x	1.16x	0.5x
Capitalization / Revenue	0.41x	0.37x	0.56x	0.83x	0.63x	0.71x
EV / Revenue	0.45x	0.39x	0.54x	0.82x	0.57x	0.61x
EV / EBITDA	4.9x	4.34x	5.16x	8.39x	5.41x	5.52x
EV / EBIT	5.44x	4.77x	5.59x	9.14x	5.95x	5.86x
EV / FCF	16x	20.8x	7.09x	51.2x	5.56x	7.99x
FCF Yield	6.26%	4.81%	14.1%	1.95%	18%	12.5%
Dividend per Share ²	38	50	68	68	72	-
Rate of return	4.04%	5.02%	4.69%	3.29%	4.86%	-
EPS ²	132.8	173.2	183.9	177.9	189.9	223
Distribution rate	28.6%	28.9%	37%	38.2%	37.9%	-
Net sales ¹	26,727	31,329	29,656	27,916	26,568	28,201
EBITDA ¹	2,435	2,801	3,094	2,722	2,783	3,143
EBIT ¹	2,191	2,552	2,854	2,498	2,532	2,959
Net income ¹	1,544	2,014	2,114	1,997	2,079	2,378
Net Debt ¹	979	589	-528	-434	-1,718	-2,688
Reference price ²	941.00	996.00	1,451.00	2,068.00	1,482.00	1,889.00
Nbr of stocks (in thousands)	11,627	11,627	11,364	11,250	11,318	10,603
Announcement Date	27/08/21	28/06/22	28/06/23	25/06/24	24/06/25	24/06/26

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.($)
RASA CORPORATION	-	-	-	-	119M
W.W. GRAINGER, INC.	30.16x	3.41x	19.82x	0.7%	64.73B
FASTENAL COMPANY	36.79x	5.69x	25.25x	2.11%	52.49B
DIPLOMA PLC	33.27x	5.26x	19.56x	0.96%	12.23B
APPLIED INDUSTRIAL TECHNOLOGIES, INC.	30.58x	2.44x	19.77x	0.59%	12.1B
CORE & MAIN, INC.	16.63x	1.31x	10.54x	-.--%	8.46B
MSC INDUSTRIAL DIRECT CO., INC.	27.64x	1.82x	15.46x	2.82%	6.93B
RS GROUP PLC	16.86x	1.11x	9.67x	3.73%	3.98B
BUFAB AB	30.69x	3.2x	18.32x	1.13%	2.58B
DXP ENTERPRISES, INC.	26.21x	-	-	-	2.54B
Average	27.65x	3.03x	17.30x	1.51%	16.62B
Weighted average by Cap.	31.35x	3.97x	20.60x	1.3%