|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,924.00 JPY | -0.38% |
|
-1.41% | -0.93% |
| 05-15 | Glory Ltd. authorizes a Buyback Plan. | CI |
| 05-15 | Glory Ltd. announces an Equity Buyback for 4,000,000 shares, representing 7.44% for ¥12,000 million. | CI |
Company Valuation: Glory Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 144,638 | 125,920 | 162,308 | 157,942 | 146,596 | 211,173 | - | - |
| Change | - | -12.94% | 28.9% | -2.69% | -7.18% | 44.05% | - | - |
| Enterprise Value (EV) 1 | 124,945 | 128,478 | 209,293 | 220,192 | 180,614 | 212,173 | 201,673 | 193,073 |
| Change | - | 2.83% | 62.9% | 5.21% | -17.97% | 17.47% | -4.95% | -4.26% |
| P/E Ratio | 23.8x | 19.2x | -17.3x | 5.32x | 9.13x | 14x | 11.8x | 11x |
| PBR | 0.74x | 0.61x | 0.83x | 0.69x | 0.62x | 0.96x | 0.82x | 0.78x |
| PEG | - | 2.51x | 0x | -0x | -0.2x | -13.25x | 0.2x | 1.42x |
| Capitalization / Revenue | 0.67x | 0.56x | 0.63x | 0.42x | 0.4x | 0.64x | 0.59x | 0.56x |
| EV / Revenue | 0.57x | 0.57x | 0.82x | 0.59x | 0.49x | 0.65x | 0.56x | 0.52x |
| EV / EBITDA | 4.25x | 4.67x | 17x | 3.41x | 3.58x | 5.37x | 3.7x | 3.8x |
| EV / EBIT | 8.8x | 12.5x | 401x | 4.29x | 5.14x | 9.59x | 7.2x | 6.23x |
| EV / FCF | 26.8x | -8.3x | -29.4x | 26.6x | 4.44x | 10.3x | 16x | 9.66x |
| FCF Yield | 3.73% | -12.1% | -3.4% | 3.76% | 22.5% | 17.7% | 6.26% | 10.4% |
| Dividend per Share 2 | 66 | 68 | 68 | 106 | 108 | 112 | 160 | 148 |
| Rate of return | 2.77% | 3.28% | 2.35% | 3.73% | 4.11% | 2.82% | 4.08% | 3.77% |
| EPS 2 | 100 | 107.6 | -167 | 533.6 | 287.8 | 284.7 | 332.2 | 357.9 |
| Distribution rate | 66% | 63.2% | -40.7% | 19.9% | 37.5% | 39.3% | 48.2% | 41.4% |
| Net sales 1 | 217,423 | 226,562 | 255,857 | 372,478 | 369,017 | 339,582 | 357,000 | 374,000 |
| EBITDA 1 | 29,410 | 27,503 | 12,284 | 64,656 | 50,512 | 50,147 | 54,500 | 50,800 |
| EBIT 1 | 14,201 | 10,297 | 522 | 51,276 | 35,173 | 29,752 | 28,000 | 31,000 |
| Net income 1 | 6,044 | 6,509 | -9,538 | 29,674 | 16,053 | 15,388 | 17,700 | 19,800 |
| Net Debt 1 | -19,693 | 2,558 | 46,985 | 62,250 | 34,018 | 1,000 | -9,500 | -18,100 |
| Reference price 2 | 2,380.00 | 2,072.00 | 2,895.00 | 2,840.00 | 2,626.00 | 3,924.00 | 3,924.00 | 3,924.00 |
| Nbr of stocks (in thousands) | 60,772 | 60,772 | 56,065 | 55,613 | 55,825 | 53,816 | - | - |
| Announcement Date | 5/13/21 A | 5/12/22 A | 5/11/23 A | 5/10/24 A | 5/13/25 A | 5/15/26 A | - | - |
1JPY in Million2JPY
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.87x | 0.65x | 5.37x | 3.05% | 1.32B | |
| 33.2x | 5.72x | 21.27x | 0.81% | 114B | |
| 40.34x | 6.89x | 25.79x | 1.52% | 40.49B | |
| 23.98x | 3.51x | 15.12x | 0.98% | 29.28B | |
| 30.7x | 3.97x | 14.66x | 0.12% | 28.96B | |
| 19.54x | 1.61x | 11.87x | 2.47% | 27.72B | |
| 24.16x | 2.9x | 12.64x | 1.56% | 26.17B | |
| 25.91x | 4.21x | 15.06x | 1.54% | 25.82B | |
| 24.88x | 3.21x | 15.29x | 1.83% | 23.35B | |
| Average | 26.73x | 3.63x | 15.23x | 1.54% | 35.22B | |
| Weighted average by Cap. | 29.82x | 4.58x | 18.13x | 1.2% |
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
- 6457 Stock
- Valuation Glory Ltd.
Select your edition
All financial news and data tailored to specific country editions
