|
Delayed
Japan Exchange
04:35:39 01/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 1,258.00 JPY | +1.78% |
|
+6.34% | +12.28% |
| 09-21 | Round One Corporation(TSE:4680) dropped from FTSE All-World Index | CI |
| 09-04 | Round One's August Sales Grow 22% | MT |
Company Valuation: Round One Corporation
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 | 324,910 | - | - |
| Change | - | 12.83% | 45.88% | 22.74% | -17.44% | 51.17% | - | - |
| Enterprise Value (EV) 1 | 153,063 | 199,245 | 259,276 | 315,160 | 347,968 | 448,692 | 448,235 | 447,542 |
| Change | - | 30.17% | 30.13% | 21.55% | 10.41% | 28.95% | -0.1% | -0.15% |
| P/E | 32.2x | 15x | 13.6x | 16.5x | 12.9x | 16.7x | 13.9x | 12.3x |
| PBR | 2.37x | 2.35x | 3.02x | 3.58x | 2.62x | 3.7x | 3.16x | 3x |
| PEG | - | 0x | 0.2x | 5.56x | 2.15x | 1x | 0.7x | 1x |
| Capitalization / Revenue | 1.34x | 1.02x | 1.33x | 1.47x | 1.13x | 1.5x | 1.37x | 1.25x |
| EV / Revenue | 1.59x | 1.4x | 1.63x | 1.78x | 1.84x | 2.08x | 1.89x | 1.72x |
| EV / EBITDA | 10.4x | 5.42x | 5.73x | 6.23x | 4.83x | 5.73x | 5.2x | 4.81x |
| EV / EBIT | -88.7x | 11.8x | 10.7x | 11.7x | 12.1x | 13.3x | 11.6x | 10.2x |
| EV / FCF | 7.72x | 8.33x | 8.86x | 39.6x | 11.9x | 12x | 12.3x | 12.1x |
| FCF Yield | 13% | 12% | 11.3% | 2.53% | 8.4% | 8.37% | 8.11% | 8.26% |
| 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% | 1.46% | 1.75% | 1.98% |
| 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 | 1,236.00 | 1,236.00 | 1,236.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.5x | 2.06x | 5.69x | 1.47% | 2.04B | |
| 15.46x | 4.31x | 11.61x | 1.04% | 122B | |
| 24.25x | 5.03x | 17.68x | -.--% | 35.15B | |
| 14.37x | 1.85x | 7.26x | 0.72% | 31.96B | |
| 36.15x | 6.02x | 18.12x | 0.58% | 30.04B | |
| 24.01x | 1.75x | 7.27x | 0.84% | 24.33B | |
| 25.11x | 3.03x | 10.74x | -.--% | 8.96B | |
| 25.45x | 2.63x | 9.77x | 6.3% | 5.03B | |
| -54.31x | 3.61x | 15.37x | -.--% | 4.82B | |
| Average | 14.11x | 3.37x | 11.50x | 1.22% | 29.37B | |
| Weighted average by Cap. | 18.89x | 3.96x | 12.19x | 0.84% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 4680 Stock
- Valuation Round One Corporation
Select your edition
All financial news and data tailored to specific country editions
