Valuation Restar Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 09:30:00 10/08/2026 +03			5-day change	1st Jan Change
5,120.00 ^JPY	+15.97%		+24.12%	+83.18%

08-04	Rashi Peripherals Limited Enters into A Joint Venture with Restar Corporation	CI
05-29	Restar Declares Higher Dividend for Fiscal Year 2025	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	59,445	65,068	91,256	64,390	73,922	143,963	-	-
Change	-	9.46%	40.25%	-29.44%	14.8%	94.75%	-	-
Enterprise Value (EV)	119,291	138,846	169,624	135,283	155,789	143,963	143,963	143,963
Change	-	16.39%	22.17%	-20.25%	15.16%	-7.59%	0%	0%
P/E	9.98x	9.18x	13x	8.92x	9.61x	15.3x	13x	11.4x
PBR	0.77x	0.81x	1.08x	0.75x	0.79x	-	-	-
PEG	-	0.5x	-11.39x	0.9x	1.45x	0.7x	0.7x	0.8x
Capitalization / Revenue	0.15x	0.13x	0.18x	0.11x	0.12x	0.2x	0.19x	0.17x
EV / Revenue	0x	0x	0x	0x	0x	0.2x	0.19x	0.17x
EV / EBITDA	0x	0x	0x	0x	0x	5.87x	5.07x	4.55x
EV / EBIT	0x	0x	0x	0x	0x	7.63x	6.48x	5.77x
EV / FCF	-0x	-0x	0x	0x	-0x	13.1x	15.2x	13.4x
FCF Yield	-64.1%	-9.08%	9.16%	28.4%	-13.3%	7.65%	6.56%	7.48%
Dividend per Share ²	100	115	115	120	128	157.2	184.4	210.2
Rate of return	5.06%	5.31%	3.79%	5.24%	4.87%	3.07%	3.6%	4.11%
EPS ²	198.1	235.6	233	256.6	273.6	334.4	392.4	447.2
Distribution rate	50.5%	48.8%	49.4%	46.8%	46.8%	47%	47%	47%
Net sales ¹	399,590	487,129	512,484	561,001	630,905	706,610	766,680	831,840
EBITDA ¹	10,846	18,534	20,150	18,861	22,012	24,520	28,370	31,610
EBIT ¹	7,588	14,423	15,930	14,174	16,739	18,870	22,230	24,960
Net income ¹	5,957	7,085	7,004	7,473	7,691	10,050	11,800	13,450
Net Debt	59,846	73,778	78,368	70,893	81,867	-	-	-
Reference price ²	1,977.00	2,164.00	3,035.00	2,290.00	2,629.00	5,120.00	5,120.00	5,120.00
Nbr of stocks (in thousands)	30,068	30,068	30,068	28,118	28,118	28,118	-	-
Announcement Date	5/11/22 A	5/12/23 A	5/13/24 A	5/14/25 A	5/14/26 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.($)
RESTAR CORPORATION	13.2x	-	-	3.56%	787M
NVIDIA CORPORATION	23.69x	13.37x	19.79x	0.34%	5,424B
BROADCOM INC.	47.5x	19.43x	28.59x	0.61%	2,035B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.2x	10.85x	14.7x	1.14%	1,903B
MICRON TECHNOLOGY, INC.	12.09x	7.31x	8.83x	0.06%	991B
AMD (ADVANCED MICRO DEVICES)	84.52x	15.28x	57.45x	-.--%	789B
SK HYNIX INC.	4.07x	2.44x	2.94x	0.27%	735B
INTEL CORPORATION	-44.04x	8.48x	23.67x	-.--%	513B
ARM HOLDINGS PLC	223.23x	49.13x	99.9x	-.--%	302B
TEXAS INSTRUMENTS INCORPORATED	33.66x	12.19x	22.62x	2.01%	261B
Average	42.01x	15.39x	30.94x	0.8%	1,295B
Weighted average by Cap.	31.08x	13.60x	23.00x	0.47%