|
Market Closed -
Japan Exchange
06:19:12 30/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 417.00 JPY | +1.96% |
|
+1.21% | -49.88% |
| 17/03/25 | Nigeria inflation eases for second month after data overhaul | RE |
| 18/02/25 | Nigeria inflation seen sharply lower in January after rebasing | RE |
Company Valuation: Rebase, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,641 | 4,672 | 7,024 | 2,984 | 2,050 | - | - |
| Change | - | 0.66% | 50.34% | -57.52% | -31.3% | - | - |
| Enterprise Value (EV) | 3,849 | 3,548 | 5,483 | 1,892 | 2,050 | 2,050 | 2,050 |
| Change | - | -7.83% | 54.54% | -65.5% | 8.35% | 0% | 0% |
| P/E | 27.5x | 20.4x | 19.1x | 40x | 40.9x | 25.6x | 12.1x |
| PBR | 6.27x | 4.81x | 5.31x | 2.32x | - | - | - |
| PEG | 5.31x | 0.6x | 0.3x | -0.5x | -1.3x | 0.4x | 0x |
| Capitalization / Revenue | 4x | 3.14x | 3.65x | 1.37x | 0.85x | 0.79x | 0.7x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0.85x | 0.79x | 0.7x |
| EV / EBITDA | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 29.3x | 17.1x | 8.2x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | 35 | - | - | - | - |
| Rate of return | - | - | 2.34% | - | - | - | - |
| EPS 2 | 36.75 | 49.67 | 78.13 | 15.16 | 10.2 | 16.3 | 34.6 |
| Distribution rate | - | - | 44.8% | - | - | - | - |
| Net sales 1 | 1,160 | 1,490 | 1,926 | 2,181 | 2,410 | 2,600 | 2,940 |
| EBITDA | - | - | - | - | - | - | - |
| EBIT 1 | 255 | 335 | 487 | 97 | 70 | 120 | 250 |
| Net income 1 | 158 | 228 | 362 | 74 | 50 | 80 | 170 |
| Net Debt | -792 | -1,124 | -1,541 | -1,092 | - | - | - |
| Reference price 2 | 1,009.00 | 1,014.00 | 1,493.00 | 607.00 | 417.00 | 417.00 | 417.00 |
| Nbr of stocks (in thousands) | 4,600 | 4,608 | 4,705 | 4,916 | 4,916 | - | - |
| Announcement Date | 12/05/23 | 14/05/24 | 14/05/25 | 14/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 40.88x | - | - | - | 13.01M | |
| 14.2x | 6.63x | 14.39x | 0.32% | 3,431B | |
| 21.12x | 6.17x | 11.08x | 0.34% | 1,572B | |
| 32.35x | 15.07x | 23.83x | 0.55% | 556B | |
| 13.19x | 3.51x | 8.12x | 1.54% | 440B | |
| 17.32x | 5.12x | 15.36x | -.--% | 255B | |
| 18.4x | 1.35x | 9.08x | 1.12% | 244B | |
| 97.31x | 12.89x | 69.26x | -.--% | 203B | |
| 20.54x | 2.34x | 11.91x | -.--% | 133B | |
| 45.11x | 5.24x | 34.57x | -.--% | 122B | |
| Average | 32.04x | 6.48x | 21.95x | 0.43% | 695.55B | |
| Weighted average by Cap. | 20.50x | 6.84x | 15.75x | 0.41% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 5138 Stock
- Valuation Rebase, Inc.
Select your edition
All financial news and data tailored to specific country editions
