Valuation Round One Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 16:31:11 25/06/2026 +03			5-day change	1st Jan Change
7.000 ^USD	+12.90%		-.--%	-2.10%

07-09	Japanese Shares Rebound Tracking Wall Street's Bets on AI Stocks	MT
07-09	Round One Posts 14.8% June Sales Growth	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	128,860	145,395	212,097	260,330	214,925	333,980	-	-
Change	-	12.83%	45.88%	22.74%	-17.44%	55.39%	-	-
Enterprise Value (EV) ¹	153,063	199,245	259,276	315,160	347,968	428,104	450,961	451,760
Change	-	30.17%	30.13%	21.55%	10.41%	23.03%	5.34%	0.18%
P/E	32.2x	15x	13.6x	16.5x	12.9x	17.4x	14.5x	12.9x
PBR	2.37x	2.35x	3.02x	3.58x	2.62x	3.71x	3.27x	3.1x
PEG	-	0x	0.2x	5.56x	2.15x	1.1x	0.7x	1x
Capitalization / Revenue	1.34x	1.02x	1.33x	1.47x	1.13x	1.56x	1.42x	1.3x
EV / Revenue	1.59x	1.4x	1.63x	1.78x	1.84x	2x	1.92x	1.76x
EV / EBITDA	10.4x	5.42x	5.73x	6.23x	4.83x	5.59x	5.35x	4.94x
EV / EBIT	-88.7x	11.8x	10.7x	11.7x	12.1x	12.8x	11.8x	10.4x
EV / FCF	7.72x	8.33x	8.86x	39.6x	11.9x	9.78x	13.8x	12.5x
FCF Yield	13%	12%	11.3%	2.53%	8.4%	10.2%	7.24%	7.98%
Dividend per Share ²	6.667	8	12	16	18	18	21.67	24.53
Rate of return	1.48%	1.57%	1.52%	1.62%	2.2%	1.42%	1.71%	1.93%
EPS ²	14	34.03	57.99	59.71	63.3	73.1	87.47	98.73
Distribution rate	47.6%	23.5%	20.7%	26.8%	28.4%	24.6%	24.8%	24.8%
Net sales ¹	96,421	142,051	159,181	177,057	189,548	214,028	234,656	257,343
EBITDA ¹	14,719	36,744	45,257	50,564	72,049	76,620	84,237	91,395
EBIT ¹	-1,726	16,921	24,195	27,006	28,773	33,480	38,309	43,250
Net income ¹	3,937	9,737	15,666	16,032	16,621	18,901	22,672	25,942
Net Debt ¹	24,203	53,850	47,179	54,830	133,043	94,125	116,982	117,781
Reference price ²	450.00	511.00	787.00	985.00	817.60	1,270.50	1,270.50	1,270.50
Nbr of stocks (in thousands)	286,355	284,529	269,501	264,294	262,873	262,873	-	-
Announcement Date	5/11/22 A	5/9/23 A	5/8/24 A	5/9/25 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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SPHERE ENTERTAINMENT CO.	-52.82x	3.74x	15.78x	-.--%	5.1B
TUI AG	6.2x	0.21x	2.31x	2.36%	4.09B
PURSUIT ATTRACTIONS AND HOSPITALITY, INC.	32.51x	-	-	-	1.45B
COMPAGNIE DES ALPES	8.54x	1.62x	5.36x	5.48%	1.27B
LUCKY STRIKE ENTERTAINMENT CORPORATION	-53.89x	2.15x	7.78x	3.24%	1.01B
HUANGSHAN TOURISM DEVELOPMENT CO.,LTD.	22.24x	-	-	1.28%	972M
FUJI KYUKO CO., LTD.	22.94x	3.02x	10.97x	1.35%	863M
Average	-2.04x	2.15x	8.44x	2.29%	2.11B
Weighted average by Cap.	-13.51x	2.17x	9.25x	1.67%