Valuation RENOVA, Inc.

Stocks

Market Closed - Japan Exchange 07:30:00 20/10/2026 BST			5-day change	1st Jan Change
753.00 ^JPY	-3.59%		-7.83%	+9.93%

01:34pm	Renova Sees Decline in Solar Power, Biomass Electricity Sales Up in September	MT
10-01	SMBC Nikko Upgrades Renova to Outperform from Neutral; Price Target is 1,150 Yen	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2026	2027	2028	2029
Market Cap ¹	134,452	156,557	98,081	75,747	70,619	-	-
Change	-	16.44%	-37.35%	-	-6.77%	-	-
Enterprise Value (EV)	295,896	313,002	387,619	330,742	70,619	70,619	70,619
Change	-	5.78%	23.84%	-	-78.65%	0%	0%
P/E	84.7x	58.4x	11.1x	22.9x	19.6x	17.2x	13.5x
PBR	4.22x	3.65x	1.44x	0.62x	0.56x	0.54x	0.52x
PEG	-	0.9x	0x	-	2.15x	1.2x	0.5x
Capitalization / Revenue	4.6x	4.66x	2.19x	0.86x	0.76x	0.72x	0.68x
EV / Revenue	0x	0x	0x	0x	0.76x	0.72x	0.68x
EV / EBITDA	0x	0x	0x	0x	2.02x	1.78x	1.64x
EV / EBIT	0x	0x	0x	0x	6.06x	5.12x	4.56x
EV / FCF	-0x	0x	-0x	-	4.72x	5.65x	4.76x
FCF Yield	-4.74%	0.51%	-5.73%	-	21.2%	17.7%	21%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	20.25	34.07	112.3	36.59	39.93	45.5	57.78
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	29,207	33,581	44,748	87,622	93,294	98,310	103,424
EBITDA ¹	13,087	18,101	16,712	30,526	35,039	39,609	43,111
EBIT ¹	874	8,870	5,017	8,283	11,652	13,792	15,502
Net income ¹	1,581	2,678	8,857	3,308	3,611	4,114	5,222
Net Debt	161,444	156,445	289,538	254,995	-	-	-
Reference price ²	1,715.00	1,990.00	1,242.00	838.00	781.00	781.00	781.00
Nbr of stocks (in thousands)	78,397	78,672	78,970	90,390	90,422	-	-
Announcement Date	10/05/22	09/05/23	08/05/24	13/05/26	-	-	-

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.($)
RENOVA, INC.	19.56x	-	-	-	446M
GE VERNOVA INC.	29.85x	4.96x	36.23x	0.22%	242B
NEXTERA ENERGY	19.1x	8.68x	15.19x	3.18%	163B
IBERDROLA, S.A.	20.59x	4.24x	11.72x	3.44%	154B
CHINA YANGTZE POWER CO., LTD.	20x	11.2x	14.62x	3.5%	108B
SOUTHERN COMPANY	20.05x	5.84x	12.82x	3.4%	103B
ENEL S.P.A.	12.34x	1.84x	6.5x	5.73%	100B
CONSTELLATION ENERGY CORPORATION	21.11x	3.15x	13.11x	0.65%	93.25B
DUKE ENERGY CORPORATION	17.63x	5.52x	11.07x	3.65%	93B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.42x	5.11x	12.45x	3.09%	67.9B
Average	19.96x	5.61x	14.86x	2.98%	112.52B
Weighted average by Cap.	21.25x	5.71x	17.52x	2.68%