Valuation Round One Corporation

Stocks

Market Closed - Japan Exchange 07:30:00 10/09/2026 BST			5-day change	1st Jan Change
1,224.00 ^JPY	+2.30%		-3.47%	+9.29%

09-04	Round One's August Sales Grow 22%	MT
09-04	Round One Corporation Reports Unaudited Sales Results for the Month and Year to Date Ended August 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	128,860	145,395	212,097	260,330	214,925	314,527	-	-
Change	-	12.83%	45.88%	22.74%	-17.44%	46.34%	-	-
Enterprise Value (EV) ¹	153,063	199,245	259,276	315,160	347,968	438,309	437,852	437,159
Change	-	30.17%	30.13%	21.55%	10.41%	25.96%	-0.1%	-0.16%
P/E	32.2x	15x	13.6x	16.5x	12.9x	16.1x	13.4x	11.9x
PBR	2.37x	2.35x	3.02x	3.58x	2.62x	3.58x	3.05x	2.9x
PEG	-	0x	0.2x	5.56x	2.15x	0.9x	0.7x	0.9x
Capitalization / Revenue	1.34x	1.02x	1.33x	1.47x	1.13x	1.46x	1.33x	1.21x
EV / Revenue	1.59x	1.4x	1.63x	1.78x	1.84x	2.03x	1.85x	1.68x
EV / EBITDA	10.4x	5.42x	5.73x	6.23x	4.83x	5.6x	5.08x	4.7x
EV / EBIT	-88.7x	11.8x	10.7x	11.7x	12.1x	13x	11.3x	9.96x
EV / FCF	7.72x	8.33x	8.86x	39.6x	11.9x	11.7x	12.1x	11.8x
FCF Yield	13%	12%	11.3%	2.53%	8.4%	8.57%	8.3%	8.46%
Dividend per Share ²	6.667	8	12	16	18	18	21.6	24.47
Rate of return	1.48%	1.57%	1.52%	1.62%	2.2%	1.5%	1.81%	2.04%
EPS ²	14	34.03	57.99	59.71	63.3	74.1	89.07	100.5
Distribution rate	47.6%	23.5%	20.7%	26.8%	28.4%	24.3%	24.3%	24.3%
Net sales ¹	96,421	142,051	159,181	177,057	189,548	215,901	237,136	260,607
EBITDA ¹	14,719	36,744	45,257	50,564	72,049	78,266	86,122	93,095
EBIT ¹	-1,726	16,921	24,195	27,006	28,773	33,700	38,768	43,887
Net income ¹	3,937	9,737	15,666	16,032	16,621	19,042	22,969	26,418
Net Debt ¹	24,203	53,850	47,179	54,830	133,043	123,782	123,325	122,632
Reference price ²	450.00	511.00	787.00	985.00	817.60	1,196.50	1,196.50	1,196.50
Nbr of stocks (in thousands)	286,355	284,529	269,501	264,294	262,873	262,872	-	-
Announcement Date	11/05/22	09/05/23	08/05/24	09/05/25	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.($)
ROUND ONE CORPORATION	16.15x	2.03x	5.6x	1.5%	2.05B
SPHERE ENTERTAINMENT CO.	-56.99x	3.79x	16.11x	-.--%	5.06B
TUI AG	6.99x	0.21x	2.37x	2.05%	4.03B
PURSUIT ATTRACTIONS AND HOSPITALITY, INC.	26.09x	2.94x	10.75x	-	1.31B
COMPAGNIE DES ALPES	7.84x	1.57x	5.24x	6.11%	1.13B
SHAANXI TOURISM CULTURE INDUSTRY HOLDING CO.,LTD	18.05x	-	-	1.25%	1.04B
HUANGSHAN TOURISM DEVELOPMENT CO.,LTD.	24.74x	-	-	1.2%	1.04B
Average	6.12x	2.11x	8.01x	2.02%	2.24B
Weighted average by Cap.	-8.91x	2.20x	9.03x	1.45%