|
Market Closed -
Japan Exchange
12:00:00 16/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 5,033.00 JPY | +2.71% |
|
+9.96% | +27.06% |
| 01/10 | Tranche Update on Glory Ltd.'s Equity Buyback Plan announced on May 15, 2026. | CI |
| 10/09 | Glory and Velera Announce Partnership to Offer Co-Op Shared Branch Express Using TellerConcierge? | 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 | 2,67,140 | - | - |
| Change | - | 28.9% | -2.69% | -7.18% | 47.55% | 23.5% | - | - |
| Enterprise Value (EV) 1 | 1,28,478 | 2,09,293 | 2,20,192 | 1,80,614 | 2,60,258 | 2,94,940 | 2,49,040 | 2,37,440 |
| Change | - | 62.9% | 5.21% | -17.97% | 44.1% | 13.33% | -15.56% | -4.66% |
| P/E | 19.2x | -17.3x | 5.32x | 9.13x | 22.3x | 21.1x | 11.7x | 10.8x |
| PBR | 0.61x | 0.83x | 0.69x | 0.62x | 0.96x | 1.15x | 1.13x | 1.05x |
| PEG | - | 0x | -0x | -0.2x | -0.6x | 0.6x | 0.1x | 1.33x |
| Capitalization / Revenue | 0.56x | 0.63x | 0.42x | 0.4x | 0.64x | 0.74x | 0.7x | 0.68x |
| EV / Revenue | 0.57x | 0.82x | 0.59x | 0.49x | 0.77x | 0.82x | 0.66x | 0.61x |
| EV / EBITDA | 4.67x | 17x | 3.41x | 3.58x | 5.19x | 8.13x | 4.38x | 4.01x |
| EV / EBIT | 12.5x | 401x | 4.29x | 5.14x | 11.1x | 9.22x | 6.76x | 6.02x |
| EV / FCF | -8.3x | -29.4x | 26.6x | 4.44x | 6.8x | 11.7x | 15.7x | 12.4x |
| FCF Yield | -12.1% | -3.4% | 3.76% | 22.5% | 14.7% | 8.53% | 6.38% | 8.04% |
| 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% | 3.18% | 2.6% | 2.64% |
| 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 | 5,033.00 | 5,033.00 | 5,033.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.23x | 0.82x | 8.13x | 3.18% | 169.2Cr | |
| 31.11x | 5.52x | 20.13x | 0.84% | 12TCr | |
| 33.43x | 5.29x | 20.06x | 1.6% | 9.56TCr | |
| 28.62x | 3.27x | 18.89x | 0.73% | 6.27TCr | |
| 38.8x | 7.86x | 23x | -.--% | 5.64TCr | |
| 40.2x | 6.27x | 27.65x | 1.9% | 5.85TCr | |
| 27.11x | 4.99x | 17.47x | 2.22% | 3.54TCr | |
| 31.31x | 4.1x | 15.45x | 0.11% | 3.02TCr | |
| 20.93x | 1.79x | 12.9x | 2.24% | 3.05TCr | |
| 19.41x | 3.31x | 10.6x | 1.57% | 2.69TCr | |
| Average | 28.42x | 4.32x | 17.43x | 1.44% | 5.19TCr | |
| Weighted average by Cap. | 31.57x | 5.08x | 19.72x | 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.
Select your edition
All financial news and data tailored to specific country editions
