|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,187.00 JPY | +3.00% |
|
+7.75% | +5.71% |
| 01/07 | Tranche Update on Glory Ltd.'s Equity Buyback Plan announced on May 15, 2026. | CI |
| 15/05 | Glory Ltd. authorizes a Buyback Plan. | CI |
Company Valuation: Glory Ltd.
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 | 2,18,761 | - | - |
| Change | - | 28.9% | -2.69% | -7.18% | 47.55% | 1.14% | - | - |
| Enterprise Value (EV) 1 | 1,28,478 | 2,09,293 | 2,20,192 | 1,80,614 | 2,60,258 | 2,09,261 | 2,00,661 | 1,89,061 |
| Change | - | 62.9% | 5.21% | -17.97% | 44.1% | -19.59% | -4.11% | -5.78% |
| P/E | 19.2x | -17.3x | 5.32x | 9.13x | 14x | 12.2x | 10.9x | 10x |
| PBR | 0.61x | 0.83x | 0.69x | 0.62x | 0.96x | 0.85x | 0.81x | 0.89x |
| PEG | - | 0x | -0x | -0.2x | -13.25x | 0.7x | 0.9x | 1.07x |
| Capitalization / Revenue | 0.56x | 0.63x | 0.42x | 0.4x | 0.64x | 0.6x | 0.58x | 0.58x |
| EV / Revenue | 0.57x | 0.82x | 0.59x | 0.49x | 0.77x | 0.58x | 0.54x | 0.5x |
| EV / EBITDA | 4.67x | 17x | 3.41x | 3.58x | 5.19x | 5.23x | 4.67x | 3.76x |
| EV / EBIT | 12.5x | 401x | 4.29x | 5.14x | 11.1x | 6.15x | 6.11x | 5.18x |
| EV / FCF | -8.3x | -29.4x | 26.6x | 4.44x | 6.8x | 16.6x | 14.8x | 7.91x |
| FCF Yield | -12.1% | -3.4% | 3.76% | 22.5% | 14.7% | 6.03% | 6.78% | 12.6% |
| Dividend per Share 2 | 68 | 68 | 106 | 108 | 112 | 125 | 148 | 151.5 |
| Rate of return | 3.28% | 2.35% | 3.73% | 4.11% | 2.82% | 3.08% | 3.64% | 3.73% |
| EPS 2 | 107.6 | -167 | 533.6 | 287.8 | 284.7 | 332.2 | 371.6 | 406.4 |
| Distribution rate | 63.2% | -40.7% | 19.9% | 37.5% | 39.3% | 37.6% | 39.8% | 37.3% |
| Net sales 1 | 2,26,562 | 2,55,857 | 3,72,478 | 3,69,017 | 3,38,900 | 3,62,000 | 3,74,000 | 3,76,750 |
| EBITDA 1 | 27,503 | 12,284 | 64,656 | 50,512 | 50,147 | 40,000 | 43,000 | 50,250 |
| EBIT 1 | 10,297 | 522 | 51,276 | 35,173 | 23,400 | 34,000 | 32,850 | 36,500 |
| Net income 1 | 6,509 | -9,538 | 29,674 | 16,053 | 18,200 | 21,700 | 19,800 | 22,300 |
| Net Debt 1 | 2,558 | 46,985 | 62,250 | 34,018 | 43,954 | -9,500 | -18,100 | -29,700 |
| Reference price 2 | 2,072.00 | 2,895.00 | 2,840.00 | 2,626.00 | 3,975.00 | 4,065.00 | 4,065.00 | 4,065.00 |
| Nbr of stocks (in thousands) | 60,772 | 56,065 | 55,613 | 55,825 | 54,416 | 53,816 | - | - |
| Announcement Date | 12/05/22 | 11/05/23 | 10/05/24 | 13/05/25 | 15/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.24x | 0.58x | 5.23x | 3.94% | 135.64Cr | |
| 35.38x | 6.07x | 22.6x | 0.76% | 12TCr | |
| 34.89x | 6.54x | 22.43x | 1.73% | 4.3TCr | |
| 33.36x | 4.3x | 15.88x | 0.11% | 3.15TCr | |
| 21.17x | 1.75x | 12.91x | 2.3% | 3TCr | |
| 26.32x | 4.17x | 13.99x | 1.41% | 2.97TCr | |
| 23.63x | 3.45x | 14.88x | 1% | 2.88TCr | |
| 25.92x | 3.11x | 13.54x | 1.45% | 2.81TCr | |
| 113.27x | 7.7x | 40.51x | - | 2.77TCr | |
| 27.36x | 3.53x | 16.82x | 1.66% | 2.52TCr | |
| Average | 35.35x | 4.12x | 17.88x | 1.6% | 3.67TCr | |
| Weighted average by Cap. | 36.86x | 4.96x | 20.10x | 1.17% |
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
- 6457 Stock
- Valuation Glory Ltd.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
