Valuation RISE Inc. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

06-12	JTM Holdings Co., Ltd completed the acquisition of 51% stake in RISE Inc. from Yotei Holdings GK.	CI
05-15	JTM Holdings Co., Ltd proposed to acquire 51% stake in RISE Inc. from Yotei Holdings GK for approximately ¥830 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	2,784	2,208	2,112	1,824	3,264	2,880
Change	-	-20.69%	-4.35%	-13.64%	78.95%	-11.76%
Enterprise Value (EV) ¹	2,176	1,596	1,340	1,013	2,844	2,424
Change	-	-26.65%	-16.04%	-24.4%	180.73%	-14.77%
P/E	-14.2x	-11.2x	-17.5x	-11.5x	-20.8x	57.6x
PBR	1.33x	1.08x	1.02x	0.89x	1.98x	1.7x
PEG	-	-21.95x	0.5x	-0.4x	16.54x	-0x
Capitalization / Revenue	7.73x	6.1x	6.23x	5.23x	8.52x	6.65x
EV / Revenue	6.05x	4.41x	3.95x	2.9x	7.43x	5.6x
EV / EBITDA	57.3x	32.6x	25.8x	16.3x	34.7x	26.4x
EV / EBIT	-155x	-266x	447x	67.6x	81.3x	50.5x
EV / FCF	24.8x	-185x	24.1x	67x	40.5x	35.7x
FCF Yield	4.03%	-0.54%	4.15%	1.49%	2.47%	2.8%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-2.041	-2.052	-1.26	-1.656	-1.635	0.5208
Distribution rate	-	-	-	-	-	-
Net sales ¹	360	362	339	349	383	433
EBITDA ¹	38	49	52	62	82	92
EBIT ¹	-14	-6	3	15	35	48
Net income ¹	-52	-53	24	-11	9	50
Net Debt ¹	-608	-612	-772	-811	-420	-456
Reference price ²	29.00	23.00	22.00	19.00	34.00	30.00
Nbr of stocks (in thousands)	96,013	96,013	96,013	96,013	96,013	96,013
Announcement Date	6/25/21 A	6/29/22 A	6/29/23 A	6/28/24 A	6/25/25 A	6/25/26 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.($)
SUN HUNG KAI PROPERTIES LIMITED	15.32x	4.85x	13.03x	3.31%	43.62B
MITSUBISHI ESTATE CO., LTD.	20.93x	4.27x	17.53x	1.2%	31.13B
CHINA RESOURCES LAND LIMITED	8.13x	1.43x	7.17x	4.38%	29.27B
EMAAR PROPERTIES	5.92x	0.69x	1.42x	8.43%	28.54B
MITSUI FUDOSAN CO., LTD.	13.98x	3.07x	14.73x	2.51%	25.18B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.13x	6.83x	18.32x	1.41%	21.51B
CK ASSET HOLDINGS LIMITED	8.77x	2.22x	7.12x	4.03%	20.29B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	9.75x	1.62x	13.77x	3.88%	18.02B
Average	12.24x	3.12x	11.64x	3.64%	27.2B
Weighted average by Cap.	12.68x	3.24x	11.59x	3.66%