Valuation RENOVA, Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 09:30:00 10/07/2026 +03			5-day change	1st Jan Change
923.00 ^JPY	-1.70%		-5.91%	+34.74%

07-02	Karumai West Solar G.K. consolidated subsidiary of RENOVA, Inc. Resumes Operation of Karumai West Solar Power Plant After Unusual Event	CI
06-26	Renova Confirms Solar and Biomass Facilities Unaffected After Iwate Earthquake	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2026	2027	2028	2029
Market Cap ¹	134,452	156,557	98,081	75,747	83,435	-	-
Change	-	16.44%	-37.35%	-	10.15%	-	-
Enterprise Value (EV)	295,896	313,002	387,619	330,742	83,435	83,435	83,435
Change	-	5.78%	23.84%	-	-74.77%	0%	0%
P/E	84.7x	58.4x	11.1x	22.9x	22.2x	21.9x	19.1x
PBR	4.22x	3.65x	1.44x	0.62x	0.66x	0.69x	0.67x
PEG	-	0.9x	0x	-	1.6x	15.17x	1.3x
Capitalization / Revenue	4.6x	4.66x	2.19x	0.86x	0.87x	0.85x	0.85x
EV / Revenue	0x	0x	0x	0x	0.87x	0.85x	0.85x
EV / EBITDA	0x	0x	0x	0x	2.43x	2.4x	2.34x
EV / EBIT	0x	0x	0x	0x	7.15x	6.54x	6.16x
EV / FCF	-0x	0x	-0x	-	7.15x	5.46x	5.08x
FCF Yield	-4.74%	0.51%	-5.73%	-	14%	18.3%	19.7%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	20.25	34.07	112.3	36.59	41.57	42.17	48.43
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	29,207	33,581	44,748	87,622	96,226	97,787	98,673
EBITDA ¹	13,087	18,101	16,712	30,526	34,318	34,753	35,653
EBIT ¹	874	8,870	5,017	8,283	11,670	12,755	13,536
Net income ¹	1,581	2,678	8,857	3,308	3,763	3,818	4,382
Net Debt	161,444	156,445	289,538	254,995	-	-	-
Reference price ²	1,715.00	1,990.00	1,242.00	838.00	923.00	923.00	923.00
Nbr of stocks (in thousands)	78,397	78,672	78,970	90,390	90,395	-	-
Announcement Date	5/10/22 A	5/9/23 A	5/8/24 A	5/13/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
RENOVA, INC.	22.59x	-	-	-	523M
GE VERNOVA INC.	35.19x	6.17x	45.16x	0.19%	289B
NEXTERA ENERGY	21.76x	9.17x	15.17x	2.83%	182B
IBERDROLA, S.A.	20.89x	4.34x	11.76x	3.45%	161B
ENEL S.P.A.	13.97x	1.98x	6.97x	5.11%	116B
SOUTHERN COMPANY	21.4x	5.96x	13.18x	3.19%	107B
DUKE ENERGY CORPORATION	18.55x	5.65x	11.26x	3.5%	97.65B
CONSTELLATION ENERGY CORPORATION	20.47x	3.15x	12.34x	0.67%	89.54B
AMERICAN ELECTRIC POWER COMPANY, INC.	21x	5.31x	12.75x	2.89%	72.83B
DOMINION ENERGY, INC.	19.29x	6.38x	13.66x	3.84%	61.08B
Average	21.51x	5.35x	15.81x	2.85%	117.58B
Weighted average by Cap.	23.60x	5.64x	20.32x	2.47%