|
Market Closed -
Japan Exchange
12:00:00 23/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 3,560.00 JPY | -0.70% |
|
-4.43% | +46.65% |
| 01/10 | Tranche Update on Buffalo Inc.'s Equity Buyback Plan announced on May 28, 2026. | CI |
| 25/09 | Buffalo Inc. Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 | CI |
Company Valuation: Buffalo Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 65,891 | 55,176 | 60,971 | 33,604 | 55,577 | 84,400 | - | - |
| Change | - | -16.26% | 10.5% | -44.88% | 65.39% | 51.86% | - | - |
| Enterprise Value (EV) | 38,330 | 34,769 | 31,013 | 1,995 | 29,910 | 84,400 | 84,400 | 84,400 |
| Change | - | -9.29% | -10.8% | -93.57% | 1,398.98% | 182.17% | 0% | 0% |
| P/E | 6.68x | 18x | 20.3x | 5.76x | 7.43x | 11x | 10.8x | 10.2x |
| PBR | 1.04x | 0.88x | 0.95x | 0.75x | 1.31x | 1.9x | 1.66x | 1.46x |
| PEG | - | -0.3x | -23.43x | 0x | 0.1x | 7.36x | 6.88x | 1.66x |
| Capitalization / Revenue | 0.46x | 0.39x | 0.42x | 0.23x | 0.47x | 0.75x | 0.7x | 0.68x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.75x | 0.7x | 0.68x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 8.27x | 8.19x | 7.89x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 9.59x | 9.38x | 8.88x |
| EV / FCF | - | 0x | 0x | 0x | 0x | -19.6x | 5.55x | 20.6x |
| FCF Yield | - | 5.68% | 2.06% | 39.5% | 7.8% | -5.09% | 18% | 4.86% |
| Dividend per Share 2 | 55 | 60 | 60 | 60 | 60 | 60 | 60 | 60 |
| Rate of return | 2.82% | 3.67% | 3.29% | 5.43% | 2.52% | 1.69% | 1.69% | 1.69% |
| EPS 2 | 292.2 | 90.62 | 89.83 | 192 | 319.9 | 324.7 | 329.8 | 350.1 |
| Distribution rate | 18.8% | 66.2% | 66.8% | 31.3% | 18.8% | 18.5% | 18.2% | 17.1% |
| Net sales 1 | 1,44,137 | 1,42,576 | 1,45,773 | 1,43,170 | 1,17,312 | 1,13,000 | 1,20,000 | 1,25,000 |
| EBITDA 1 | 15,087 | 6,772 | 5,668 | 11,184 | 10,641 | 10,200 | 10,300 | 10,700 |
| EBIT 1 | 12,698 | 4,518 | 2,597 | 8,899 | 9,230 | 8,800 | 9,000 | 9,500 |
| Net income 1 | 9,346 | 3,057 | 3,012 | 6,006 | 8,071 | 6,400 | 6,500 | 6,900 |
| Net Debt | -27,561 | -20,407 | -29,958 | -31,609 | -25,667 | - | - | - |
| Reference price 2 | 1,952.50 | 1,635.00 | 1,825.00 | 1,105.00 | 2,377.00 | 3,560.00 | 3,560.00 | 3,560.00 |
| Nbr of stocks (in thousands) | 33,747 | 33,747 | 33,409 | 30,411 | 23,381 | 23,708 | - | - |
| Announcement Date | 13/05/22 | 12/05/23 | 13/05/24 | 07/05/25 | 14/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.96x | - | - | 1.69% | 54Cr | |
| 18.66x | 1.59x | 12.53x | 0.55% | 29TCr | |
| 5.7x | 2.98x | 3.7x | -.--% | 18TCr | |
| 18.04x | 7.25x | 12.86x | 0.47% | 14TCr | |
| 14.2x | 5.86x | 10.41x | 0.19% | 13TCr | |
| 20.07x | 1.91x | 9.78x | 1% | 7.53TCr | |
| 27.67x | 4.99x | 15.09x | 0.97% | 4.23TCr | |
| 126.5x | 7.81x | 34.44x | -.--% | 4.11TCr | |
| 12.01x | 0.36x | 10.29x | 5.91% | 3.81TCr | |
| 30.24x | 5.31x | 18.05x | 1.39% | 3.79TCr | |
| Average | 28.40x | 4.23x | 14.13x | 1.22% | 9.79TCr | |
| Weighted average by Cap. | 20.79x | 3.77x | 11.61x | 0.66% |
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
- 6676 Stock
- Valuation Buffalo Inc.
Select your edition
All financial news and data tailored to specific country editions
