Valuation Glory Ltd. OTC Markets

Stocks

Market Closed - OTC Markets 08:03:56 30/09/2026 pm IST			5-day change	1st Jan Change
27.65 ^USD	+9.50%		+9.50%	+28.78%

10/09	Glory and Velera Announce Partnership to Offer Co-Op Shared Branch Express Using TellerConcierge?	CI
07/08	Glory Ltd. Provides Consolidated Earnings Guidance for the Full Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,25,920	1,62,308	1,57,942	1,46,596	2,16,304	2,30,516	-	-
Change	-	28.9%	-2.69%	-7.18%	47.55%	6.57%	-	-
Enterprise Value (EV) ¹	1,28,478	2,09,293	2,20,192	1,80,614	2,60,258	2,58,316	2,12,416	2,00,816
Change	-	62.9%	5.21%	-17.97%	44.1%	-0.75%	-17.77%	-5.46%
P/E	19.2x	-17.3x	5.32x	9.13x	22.3x	18.2x	10.1x	9.32x
PBR	0.61x	0.83x	0.69x	0.62x	0.96x	0.99x	0.98x	0.91x
PEG	-	0x	-0x	-0.2x	-0.6x	0.5x	0.1x	1.15x
Capitalization / Revenue	0.56x	0.63x	0.42x	0.4x	0.64x	0.64x	0.61x	0.59x
EV / Revenue	0.57x	0.82x	0.59x	0.49x	0.77x	0.71x	0.56x	0.51x
EV / EBITDA	4.67x	17x	3.41x	3.58x	5.19x	7.12x	3.74x	3.39x
EV / EBIT	12.5x	401x	4.29x	5.14x	11.1x	8.07x	5.76x	5.09x
EV / FCF	-8.3x	-29.4x	26.6x	4.44x	6.8x	10.3x	13.4x	10.5x
FCF Yield	-12.1%	-3.4%	3.76%	22.5%	14.7%	9.75%	7.49%	9.51%
Dividend per Share ²	68	68	106	108	112	160	131	133
Rate of return	3.28%	2.35%	3.73%	4.11%	2.82%	3.68%	3.02%	3.06%
EPS ²	107.6	-167	533.6	287.8	178.4	239	431.2	466.2
Distribution rate	63.2%	-40.7%	19.9%	37.5%	62.8%	66.9%	30.4%	28.5%
Net sales ¹	2,26,562	2,55,857	3,72,478	3,69,017	3,38,900	3,61,650	3,79,900	3,92,250
EBITDA ¹	27,503	12,284	64,656	50,512	50,146	36,300	56,850	59,200
EBIT ¹	10,297	522	51,276	35,173	23,400	32,000	36,850	39,450
Net income ¹	6,509	-9,538	29,674	16,053	18,200	19,850	22,500	24,350
Net Debt ¹	2,558	46,985	62,250	34,018	43,954	27,800	-18,100	-29,700
Reference price ²	2,072.00	2,895.00	2,840.00	2,626.00	3,975.00	4,343.00	4,343.00	4,343.00
Nbr of stocks (in thousands)	60,772	56,065	55,613	55,825	54,416	53,078	-	-
Announcement Date	12/05/22	11/05/23	10/05/24	13/05/25	15/05/26	-	-	-

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.($)
PARKER-HANNIFIN CORPORATION	30.61x	5.34x	19.37x	0.84%	12TCr
ATLAS COPCO AB	34.36x	5.4x	20.49x	1.56%	9.64TCr
KEYSIGHT TECHNOLOGIES, INC.	42.65x	8.64x	25.3x	-.--%	6.2TCr
W.W. GRAINGER, INC.	26.86x	3.07x	17.77x	0.78%	5.87TCr
FASTENAL COMPANY	39.24x	6.1x	26.94x	1.98%	5.68TCr
FANUC CORPORATION	26.91x	4.95x	17.32x	2.23%	3.53TCr
INGERSOLL RAND INC.	29.71x	3.96x	14.96x	0.11%	2.91TCr
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.65x	1.76x	12.72x	2.27%	3TCr
SMC CORPORATION	20.66x	3.57x	11.42x	1.48%	2.89TCr
Average	30.18x	4.76x	18.48x	1.25%	5.75TCr
Weighted average by Cap.	31.84x	5.16x	19.72x	1.16%