Valuation Resorttrust, Inc.

Stocks

Market Closed - Japan Exchange 07:30:00 11/09/2026 BST			5-day change	1st Jan Change
1,757.00 ^JPY	-0.34%		-2.77%	-10.47%

08-12	Resorttrust, Inc. Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
03-13	Resorttrust, Inc. Announces CEO Changes, Effective April 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	222,172	224,499	279,928	307,396	368,517	373,133	-	-
Change	-	1.05%	24.69%	9.81%	19.88%	1.25%	-	-
Enterprise Value (EV) ¹	242,100	233,765	251,998	281,147	320,061	327,686	327,806	319,585
Change	-	-3.44%	7.8%	11.57%	13.84%	2.38%	0.04%	-2.51%
P/E	38.6x	13.3x	17.7x	15.2x	17.6x	17x	16.5x	13.1x
PBR	2.19x	1.9x	2.17x	2.13x	2.3x	2.15x	2x	1.81x
PEG	-	0x	-3.15x	0.6x	4.94x	3.53x	4.98x	0.5x
Capitalization / Revenue	1.41x	1.32x	1.39x	1.23x	1.4x	1.42x	1.33x	1.14x
EV / Revenue	1.53x	1.38x	1.25x	1.13x	1.22x	1.24x	1.17x	0.97x
EV / EBITDA	12.2x	10.6x	8.37x	7.79x	8.08x	7.54x	7.44x	6.11x
EV / EBIT	27.9x	19.1x	11.9x	10.7x	11x	10.5x	10.2x	7.91x
EV / FCF	9.53x	13x	9.47x	48.9x	21.7x	28.7x	16x	22.3x
FCF Yield	10.5%	7.69%	10.6%	2.05%	4.6%	3.48%	6.27%	4.48%
Dividend per Share ²	15	22.5	27	31	34	36	39.6	45.2
Rate of return	1.43%	2.13%	2.03%	2.14%	1.96%	2.05%	2.25%	2.57%
EPS ²	27.14	79.48	75.02	95.19	98.58	103.3	106.7	134.5
Distribution rate	55.3%	28.3%	36%	32.6%	34.5%	34.8%	37.1%	33.6%
Net sales ¹	157,782	169,830	201,803	249,333	263,020	263,577	281,375	327,802
EBITDA ¹	19,841	21,956	30,120	36,075	39,597	43,459	44,086	52,345
EBIT ¹	8,693	12,270	21,119	26,365	29,161	31,262	32,115	40,423
Net income ¹	5,775	16,906	15,892	20,139	20,912	21,924	22,501	28,287
Net Debt ¹	19,928	9,266	-27,930	-26,249	-48,456	-45,447	-45,327	-53,549
Reference price ²	1,046.50	1,054.50	1,327.50	1,451.50	1,735.50	1,757.00	1,757.00	1,757.00
Nbr of stocks (in thousands)	212,300	212,896	210,869	211,778	212,340	212,369	-	-
Announcement Date	13/05/22	15/05/23	15/05/24	15/05/25	15/05/26	-	-	-

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.($)
RESORTTRUST, INC.	17.01x	1.24x	7.54x	2.05%	2.43B
H WORLD GROUP LIMITED	16.27x	2.9x	8.26x	4.93%	13.12B
WHITBREAD PLC	13.07x	3.13x	8.72x	3.97%	5.3B
WYNDHAM HOTELS & RESORTS, INC.	15.62x	5.23x	10.4x	2.5%	5.14B
ATOUR LIFESTYLE HOLDINGS LIMITED	14.69x	2.01x	8.3x	3.04%	4.46B
CHOICE HOTELS INTERNATIONAL, INC.	18.34x	3.84x	9.77x	1.2%	4.32B
SHANGHAI JIN JIANG INTERNATIONAL HOTELS CO., LTD.	17.52x	1.72x	7.44x	3.45%	2.82B
Average	16.07x	2.87x	8.63x	3.02%	5.37B
Weighted average by Cap.	15.92x	3.06x	8.69x	3.51%