|
Delayed
Japan Exchange
04:34:01 20/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 1,381.00 JPY | -1.22% |
|
+4.58% | +23.44% |
| 10-08 | Round One's September Sales Grow 39% | MT |
| 10-08 | Round One Corporation Reports Unaudited Sales Results for the Month and Year to Date Ended September 2026 | CI |
Company Valuation: Round One Corporation
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 | 367,496 | - | - |
| Change | - | 12.83% | 45.88% | 22.74% | -17.44% | 70.99% | - | - |
| Enterprise Value (EV) 1 | 153,063 | 199,245 | 259,276 | 315,160 | 347,968 | 434,731 | 433,586 | 432,666 |
| Change | - | 30.17% | 30.13% | 21.55% | 10.41% | 24.93% | -0.26% | -0.21% |
| P/E | 32.2x | 15x | 13.6x | 16.5x | 12.9x | 18.8x | 15.6x | 13.8x |
| PBR | 2.37x | 2.35x | 3.02x | 3.58x | 2.62x | 4.09x | 3.49x | 3.24x |
| PEG | - | 0x | 0.2x | 5.56x | 2.15x | 1.1x | 0.8x | 1.1x |
| Capitalization / Revenue | 1.34x | 1.02x | 1.33x | 1.47x | 1.13x | 1.69x | 1.54x | 1.39x |
| EV / Revenue | 1.59x | 1.4x | 1.63x | 1.78x | 1.84x | 2x | 1.82x | 1.64x |
| EV / EBITDA | 10.4x | 5.42x | 5.73x | 6.23x | 4.83x | 5.54x | 5x | 4.63x |
| EV / EBIT | -88.7x | 11.8x | 10.7x | 11.7x | 12.1x | 12.8x | 11.1x | 9.8x |
| EV / FCF | 7.72x | 8.33x | 8.86x | 39.6x | 11.9x | 11x | 11.4x | 11.1x |
| FCF Yield | 13% | 12% | 11.3% | 2.53% | 8.4% | 9.09% | 8.74% | 8.97% |
| Dividend per Share 2 | 6.667 | 8 | 12 | 16 | 18 | 18 | 21.8 | 24.67 |
| Rate of return | 1.48% | 1.57% | 1.52% | 1.62% | 2.2% | 1.29% | 1.56% | 1.76% |
| EPS 2 | 14 | 34.03 | 57.99 | 59.71 | 63.3 | 74.45 | 89.74 | 101.2 |
| Distribution rate | 47.6% | 23.5% | 20.7% | 26.8% | 28.4% | 24.2% | 24.3% | 24.4% |
| Net sales 1 | 96,421 | 142,051 | 159,181 | 177,057 | 189,548 | 217,128 | 238,878 | 264,446 |
| EBITDA 1 | 14,719 | 36,744 | 45,257 | 50,564 | 72,049 | 78,504 | 86,667 | 93,505 |
| EBIT 1 | -1,726 | 16,921 | 24,195 | 27,006 | 28,773 | 33,843 | 39,041 | 44,161 |
| Net income 1 | 3,937 | 9,737 | 15,666 | 16,032 | 16,621 | 19,135 | 23,146 | 26,595 |
| Net Debt 1 | 24,203 | 53,850 | 47,179 | 54,830 | 133,043 | 67,235 | 66,090 | 65,170 |
| Reference price 2 | 450.00 | 511.00 | 787.00 | 985.00 | 817.60 | 1,398.00 | 1,398.00 | 1,398.00 |
| Nbr of stocks (in thousands) | 286,355 | 284,529 | 269,501 | 264,294 | 262,873 | 262,872 | - | - |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.38x | 1.97x | 5.44x | 1.32% | 2.28B | |
| 15.57x | 4.34x | 11.69x | 1.03% | 123B | |
| 25.91x | 5.32x | 18.75x | -.--% | 37.26B | |
| 15.53x | 2.02x | 7.91x | 0.66% | 34.68B | |
| 39.36x | 6.6x | 19.83x | 0.53% | 32.89B | |
| 24.79x | 1.83x | 7.6x | 0.81% | 25.19B | |
| 40.97x | 5.91x | 25.42x | -.--% | 22.56B | |
| 25.38x | 3.06x | 10.85x | -.--% | 9.05B | |
| 26.95x | 2.74x | 10.18x | 5.89% | 5.38B | |
| Average | 25.87x | 3.75x | 13.07x | 1.14% | 32.46B | |
| Weighted average by Cap. | 22.85x | 4.26x | 13.66x | 0.76% |
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
- 4680 Stock
- Valuation Round One Corporation
Select your edition
All financial news and data tailored to specific country editions
