Valuation Ryoden Corporation OTC Markets

Stocks

Delayed OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

09-28	Ryoden Corporation agreed to acquire Shikoku Mitsubishi Denki Hambai K.K. from Mitsubishi Electric Corporation.	CI
07-31	Ryoden Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	35,858	37,084	40,841	59,250	54,038	70,600
Change	-	3.42%	10.13%	45.07%	-8.8%	30.65%
Enterprise Value (EV) ¹	15,136	26,267	32,459	43,145	23,343	39,252
Change	-	73.54%	23.57%	32.92%	-45.9%	68.15%
P/E	15.4x	7.45x	7.64x	10.4x	11.7x	13.4x
PBR	0.51x	0.5x	0.51x	0.68x	0.61x	0.75x
PEG	-	0x	1.09x	1.53x	-0.6x	1x
Capitalization / Revenue	0.18x	0.16x	0.16x	0.23x	0.25x	0.33x
EV / Revenue	0.08x	0.11x	0.12x	0.17x	0.11x	0.18x
EV / EBITDA	3.95x	3.54x	3.26x	4.81x	3.73x	6.49x
EV / EBIT	4.43x	3.74x	3.46x	5.18x	4.26x	7.48x
EV / FCF	9.86x	-3.02x	-7.98x	4.99x	1.47x	112x
FCF Yield	10.1%	-33.1%	-12.5%	20%	68%	0.89%
Dividend per Share ²	28	28	37	53	53	69
Rate of return	3.4%	3.29%	3.96%	3.91%	4.22%	4.21%
EPS ²	53.62	114.4	122.4	130.7	107	122.1
Distribution rate	52.2%	24.5%	30.2%	40.6%	49.5%	56.5%
Net sales ¹	196,841	229,126	260,303	259,008	215,790	212,772
EBITDA ¹	3,830	7,430	9,952	8,974	6,261	6,045
EBIT ¹	3,416	7,021	9,380	8,326	5,484	5,245
Net income ¹	2,343	5,004	5,366	5,736	4,700	5,275
Net Debt ¹	-20,722	-10,817	-8,382	-16,105	-30,695	-31,348
Reference price ²	824.50	852.00	935.00	1,355.00	1,256.00	1,637.50
Nbr of stocks (in thousands)	43,491	43,526	43,680	43,727	43,024	43,114
Announcement Date	6/24/21 A	6/23/22 A	6/23/23 A	6/25/24 A	6/23/25 A	6/24/26 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.($)
SIEMENS AG	24.99x	2.98x	16.25x	2.06%	235B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.05x	1.74x	7.85x	3.64%	203B
SCHNEIDER ELECTRIC SE	30.75x	3.94x	18.19x	1.59%	185B
EATON CORPORATION PLC	38.9x	5.74x	24.1x	1.01%	170B
DELTA ELECTRONICS, INC.	46.49x	6.24x	27.91x	1.06%	155B
TRANE TECHNOLOGIES PLC	30.36x	4.36x	21.38x	0.89%	101B
DELTA ELECTRONICS (THAILAND)	94.48x	11.71x	66.87x	0.33%	97.45B
VERTIV HOLDINGS CO.	40.73x	6.69x	26.87x	0.1%	94.75B
JOHNSON CONTROLS INTERNATIONAL PLC	31.71x	3.94x	21.16x	1.06%	91.93B
Average	39.16x	5.26x	25.62x	1.31%	148.17B
Weighted average by Cap.	35.46x	4.73x	22.77x	1.56%