Valuation Restar Corporation

Stocks

Delayed Japan Exchange 03:30:00 26/08/2026 BST			5-day change	1st Jan Change
5,140.00 ^JPY	+7.42%		+9.25%	+83.90%

08-07	Restar Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
08-07	Restar Corporation Revises Cash Dividend Guidance for the Second Quarter-End and Year-End of the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	59,445	65,068	91,256	64,390	73,922	134,543	-	-
Change	-	9.46%	40.25%	-29.44%	14.8%	82.01%	-	-
Enterprise Value (EV)	119,291	138,846	169,624	135,283	155,789	134,543	134,543	134,543
Change	-	16.39%	22.17%	-20.25%	15.16%	-13.64%	0%	0%
P/E	9.98x	9.18x	13x	8.92x	9.61x	14.3x	12.2x	10.7x
PBR	0.77x	0.81x	1.08x	0.75x	0.79x	-	-	-
PEG	-	0.5x	-11.39x	0.9x	1.45x	0.6x	0.7x	0.8x
Capitalization / Revenue	0.15x	0.13x	0.18x	0.11x	0.12x	0.19x	0.18x	0.16x
EV / Revenue	0x	0x	0x	0x	0x	0.19x	0.18x	0.16x
EV / EBITDA	0x	0x	0x	0x	0x	5.49x	4.74x	4.26x
EV / EBIT	0x	0x	0x	0x	0x	7.13x	6.05x	5.39x
EV / FCF	-0x	-0x	0x	0x	-0x	12.2x	14.2x	12.5x
FCF Yield	-64.1%	-9.08%	9.16%	28.4%	-13.3%	8.19%	7.02%	8%
Dividend per Share ²	100	115	115	120	128	157.2	184.4	210.2
Rate of return	5.06%	5.31%	3.79%	5.24%	4.87%	3.29%	3.85%	4.39%
EPS ²	198.1	235.6	233	256.6	273.6	334.4	392.4	447.2
Distribution rate	50.5%	48.8%	49.4%	46.8%	46.8%	47%	47%	47%
Net sales ¹	399,590	487,129	512,484	561,001	630,905	706,610	766,680	831,840
EBITDA ¹	10,846	18,534	20,150	18,861	22,012	24,520	28,370	31,610
EBIT ¹	7,588	14,423	15,930	14,174	16,739	18,870	22,230	24,960
Net income ¹	5,957	7,085	7,004	7,473	7,691	10,050	11,800	13,450
Net Debt	59,846	73,778	78,368	70,893	81,867	-	-	-
Reference price ²	1,977.00	2,164.00	3,035.00	2,290.00	2,629.00	4,785.00	4,785.00	4,785.00
Nbr of stocks (in thousands)	30,068	30,068	30,068	28,118	28,118	28,118	-	-
Announcement Date	11/05/22	12/05/23	13/05/24	14/05/25	14/05/26	-	-	-

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.($)
RESTAR CORPORATION	14.25x	-	-	3.3%	842M
NVIDIA CORPORATION	22.07x	12.33x	18.15x	0.36%	5,049B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.12x	10.84x	14.69x	1.14%	1,934B
BROADCOM INC.	39.84x	16.33x	24.03x	0.73%	1,707B
MICRON TECHNOLOGY, INC.	12.54x	7.59x	9.18x	0.06%	1,028B
SK HYNIX INC.	4.78x	2.97x	3.57x	0.22%	880B
AMD (ADVANCED MICRO DEVICES)	79.74x	14.43x	54.24x	-.--%	746B
INTEL CORPORATION	-37.82x	7.64x	21.24x	-.--%	459B
ARM HOLDINGS PLC	190x	41.43x	84.46x	-.--%	255B
TEXAS INSTRUMENTS INCORPORATED	30.44x	11.06x	20.48x	2.22%	236B
Average	37.80x	13.85x	27.78x	0.8%	1,229B
Weighted average by Cap.	27.42x	12.12x	20.35x	0.49%