Valuation RISE Inc.

Stocks

Market Closed - Japan Exchange 07:30:00 01/10/2026 BST			5-day change	1st Jan Change
26.00 ^JPY	0.00%		-3.70%	-13.33%

06-11	JTM Holdings Co., Ltd completed the acquisition of 51% stake in RISE Inc. from Yotei Holdings GK.	CI
05-14	JTM Holdings Co., Ltd proposed to acquire 51% stake in RISE Inc. from Yotei Holdings GK for approximately ¥830 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	2,784	2,208	2,112	1,824	3,264	2,880
Change	-	-20.69%	-4.35%	-13.64%	78.95%	-11.76%
Enterprise Value (EV) ¹	2,176	1,596	1,340	1,013	2,844	2,424
Change	-	-26.65%	-16.04%	-24.4%	180.73%	-14.77%
P/E	-14.2x	-11.2x	-17.5x	-11.5x	-20.8x	-21.8x
PBR	1.33x	1.08x	1.02x	0.89x	1.98x	1.7x
PEG	-	-21.95x	0.5x	-0.4x	16.54x	1.4x
Capitalization / Revenue	7.73x	6.1x	6.23x	5.23x	8.52x	6.65x
EV / Revenue	6.05x	4.41x	3.95x	2.9x	7.43x	5.6x
EV / EBITDA	57.3x	32.6x	25.8x	16.3x	34.7x	26.4x
EV / EBIT	-155x	-266x	447x	67.6x	81.3x	50.5x
EV / FCF	24.8x	-185x	24.1x	67x	40.5x	35.7x
FCF Yield	4.03%	-0.54%	4.15%	1.49%	2.47%	2.8%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-2.041	-2.052	-1.26	-1.656	-1.635	-1.375
Distribution rate	-	-	-	-	-	-
Net sales ¹	360	362	339	349	383	433
EBITDA ¹	38	49	52	62	82	92
EBIT ¹	-14	-6	3	15	35	48
Net income ¹	-52	-53	24	-11	9	50
Net Debt ¹	-608	-612	-772	-811	-420	-456
Reference price ²	29.00	23.00	22.00	19.00	34.00	30.00
Nbr of stocks (in thousands)	96,013	96,013	96,013	96,013	96,013	96,013
Announcement Date	25/06/21	29/06/22	29/06/23	28/06/24	25/06/25	25/06/26

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.($)
RISE INC.	-	-	-	-	15.88M
VINGROUP	61.61x	-	-	-	65.82B
SUN HUNG KAI PROPERTIES LIMITED	14.08x	4.56x	12.27x	3.6%	40.07B
EMAAR PROPERTIES	5.7x	0.76x	1.57x	8.64%	27.87B
CHINA RESOURCES LAND LIMITED	8.36x	1.48x	7.93x	4.24%	27.77B
MITSUBISHI ESTATE CO., LTD.	17.83x	3.95x	15.87x	1.37%	27.62B
MITSUI FUDOSAN CO., LTD.	13.63x	3.06x	14.66x	2.57%	25.25B
VINHOMES	9.19x	3.49x	7.71x	-.--%	21.67B
ALPHA DHABI HOLDING	8.18x	0.91x	3.3x	2.73%	20.93B
CK ASSET HOLDINGS LIMITED	10.37x	2.04x	8.39x	4.05%	20.85B
Average	16.55x	2.53x	8.96x	3.4%	27.79B
Weighted average by Cap.	23.15x	2.68x	9.32x	3.52%