Company Valuation: Repriority Corporation

Data adjusted to current consolidation scope
Fiscal Period: September 2024 2025
Market Cap 1 1,318 1,502
Change - 13.94%
Enterprise Value (EV) 1 174.3 265
Change - 52.05%
P/E 4.99x 6.67x
PBR 1.21x 1.18x
PEG 0.1x -0.4x
Capitalization / Revenue 0.49x 0.57x
EV / Revenue 0.06x 0.1x
EV / EBITDA - -
EV / EBIT 0.55x 0.84x
EV / FCF - -
FCF Yield - -
Dividend per Share 2 12.8 22.8
Rate of return 2.16% 3.38%
EPS 2 118.7 101.1
Distribution rate 10.8% 22.6%
Net sales 1 2,703 2,631
EBITDA 324 319
EBIT 1 317 315
Net income 1 214 229
Net Debt 1 -1,144 -1,237
Reference price 2 592.00 674.50
Nbr of stocks (in thousands) 2,227 2,227
Announcement Date 26/12/24 26/12/25
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.18M
14.35x1.58x7.16x3.9% 29.1B
9.9x1.1x6.16x4.01% 23.45B
11.72x5.19x9.45x7.46% 10.6B
16.43x1.31x4.12x2.87% 5.95B
43.62x0.72x4.31x3.9% 5.63B
-56.01x1.76x7.4x0% 5.09B
14.75x0.5x4.92x1.62% 4.02B
35.66x4.64x12.55x-.--% 3.47B
Average 11.30x 2.10x 7.01x 2.97% 9.7B
Weighted average by Cap. 11.63x 1.90x 6.90x 3.81%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 242A Stock
  4. Valuation Repriority Corporation