Valuation Glory Ltd. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 21:11:43 11/06/2026 +03			5-day change	1st Jan Change
25.25 ^USD	-0.38%		-.--%	+17.61%

07-01	Tranche Update on Glory Ltd.'s Equity Buyback Plan announced on May 15, 2026.	CI
05-15	Glory Ltd. authorizes a Buyback Plan.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	125,920	162,308	157,942	146,596	216,304	243,414	-	-
Change	-	28.9%	-2.69%	-7.18%	47.55%	12.53%	-	-
Enterprise Value (EV) ¹	128,478	209,293	220,192	180,614	260,258	271,214	270,614	267,714
Change	-	62.9%	5.21%	-17.97%	44.1%	4.21%	-0.22%	-1.07%
P/E	19.2x	-17.3x	5.32x	9.13x	14x	13.8x	12.3x	10.1x
PBR	0.61x	0.83x	0.69x	0.62x	0.96x	0.96x	0.91x	0.97x
PEG	-	0x	-0x	-0.2x	-13.25x	0.8x	1x	0.5x
Capitalization / Revenue	0.56x	0.63x	0.42x	0.4x	0.64x	0.67x	0.65x	0.62x
EV / Revenue	0.57x	0.82x	0.59x	0.49x	0.77x	0.74x	0.72x	0.68x
EV / EBITDA	4.67x	17x	3.41x	3.58x	5.19x	6.78x	6.29x	4.72x
EV / EBIT	12.5x	401x	4.29x	5.14x	11.1x	8.22x	7.44x	6.87x
EV / FCF	-8.3x	-29.4x	26.6x	4.44x	6.8x	21.5x	19.9x	10.7x
FCF Yield	-12.1%	-3.4%	3.76%	22.5%	14.7%	4.65%	5.03%	9.3%
Dividend per Share ²	68	68	106	108	112	125	175	190
Rate of return	3.28%	2.35%	3.73%	4.11%	2.82%	2.73%	3.82%	4.14%
EPS ²	107.6	-167	533.6	287.8	284.7	332.2	371.6	453.7
Distribution rate	63.2%	-40.7%	19.9%	37.5%	39.3%	37.6%	47.1%	41.9%
Net sales ¹	226,562	255,857	372,478	369,017	338,900	365,650	374,000	392,250
EBITDA ¹	27,503	12,284	64,656	50,512	50,146	40,000	43,000	56,700
EBIT ¹	10,297	522	51,276	35,173	23,400	33,000	36,350	38,950
Net income ¹	6,509	-9,538	29,674	16,053	18,200	19,850	19,800	23,950
Net Debt ¹	2,558	46,985	62,250	34,018	43,954	27,800	27,200	24,300
Reference price ²	2,072.00	2,895.00	2,840.00	2,626.00	3,975.00	4,586.00	4,586.00	4,586.00
Nbr of stocks (in thousands)	60,772	56,065	55,613	55,825	54,416	53,078	-	-
Announcement Date	5/12/22 A	5/11/23 A	5/10/24 A	5/13/25 A	5/15/26 A	-	-	-

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.($)
PARKER-HANNIFIN CORPORATION	35.37x	6.07x	22.54x	0.76%	121B
FANUC CORPORATION	30.96x	5.71x	19.76x	1.95%	38.77B
INGERSOLL RAND INC.	39.4x	4.47x	16.58x	0.1%	33B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.34x	1.76x	12.96x	2.28%	30.34B
XYLEM INC.	25.7x	3.09x	13.32x	1.46%	27.28B
DOVER CORPORATION	22.54x	3.27x	14.1x	1.04%	27.48B
SMC CORPORATION	22.84x	3.53x	11.84x	1.6%	26.09B
ALFA LAVAL AB	25.99x	3.27x	15.97x	1.74%	24.16B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	87.99x	30.4x	71.29x	0.43%	20.69B
Average	34.68x	6.84x	22.04x	1.26%	38.8B
Weighted average by Cap.	33.81x	6.11x	21.09x	1.15%