|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,512.00 JPY | +2.17% |
|
+9.06% | +13.91% |
| 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 | 2,39,487 | - | - |
| Change | - | 28.9% | -2.69% | -7.18% | 47.55% | 10.72% | - | - |
| Enterprise Value (EV) 1 | 1,28,478 | 2,09,293 | 2,20,192 | 1,80,614 | 2,60,258 | 2,67,287 | 2,66,687 | 2,63,787 |
| Change | - | 62.9% | 5.21% | -17.97% | 44.1% | 2.7% | -0.22% | -1.09% |
| P/E | 19.2x | -17.3x | 5.32x | 9.13x | 14x | 13.6x | 10.7x | 9.94x |
| PBR | 0.61x | 0.83x | 0.69x | 0.62x | 0.96x | 0.95x | 0.89x | 0.96x |
| PEG | - | 0x | -0x | -0.2x | -13.25x | 0.8x | 0.4x | 1.25x |
| Capitalization / Revenue | 0.56x | 0.63x | 0.42x | 0.4x | 0.64x | 0.67x | 0.63x | 0.61x |
| EV / Revenue | 0.57x | 0.82x | 0.59x | 0.49x | 0.77x | 0.75x | 0.7x | 0.67x |
| EV / EBITDA | 4.67x | 17x | 3.41x | 3.58x | 5.19x | 5x | 4.91x | 4.65x |
| EV / EBIT | 12.5x | 401x | 4.29x | 5.14x | 11.1x | 9.55x | 8.6x | 6.77x |
| EV / FCF | -8.3x | -29.4x | 26.6x | 4.44x | 6.8x | 21.2x | 11.2x | 10.6x |
| FCF Yield | -12.1% | -3.4% | 3.76% | 22.5% | 14.7% | 4.72% | 8.9% | 9.44% |
| Dividend per Share 2 | 68 | 68 | 106 | 108 | 112 | 157 | 130 | 190 |
| Rate of return | 3.28% | 2.35% | 3.73% | 4.11% | 2.82% | 3.48% | 2.88% | 4.21% |
| EPS 2 | 107.6 | -167 | 533.6 | 287.8 | 284.7 | 332.2 | 420.2 | 453.7 |
| Distribution rate | 63.2% | -40.7% | 19.9% | 37.5% | 39.3% | 47.3% | 30.9% | 41.9% |
| Net sales 1 | 2,26,562 | 2,55,857 | 3,72,478 | 3,69,017 | 3,38,900 | 3,57,000 | 3,79,900 | 3,92,250 |
| EBITDA 1 | 27,503 | 12,284 | 64,656 | 50,512 | 50,146 | 53,500 | 54,350 | 56,700 |
| EBIT 1 | 10,297 | 522 | 51,276 | 35,173 | 23,400 | 28,000 | 31,000 | 38,950 |
| Net income 1 | 6,509 | -9,538 | 29,674 | 16,053 | 18,200 | 17,700 | 22,150 | 23,950 |
| Net Debt 1 | 2,558 | 46,985 | 62,250 | 34,018 | 43,954 | 27,800 | 27,200 | 24,300 |
| Reference price 2 | 2,072.00 | 2,895.00 | 2,840.00 | 2,626.00 | 3,975.00 | 4,512.00 | 4,512.00 | 4,512.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 11.73x | 0.73x | 6.55x | 3.56% | 143.19Cr | |
| 36.27x | 6.22x | 23.09x | 0.74% | 12TCr | |
| 30.96x | 5.71x | 19.76x | 1.95% | 3.78TCr | |
| 35.24x | 4.49x | 16.59x | 0.1% | 3.3TCr | |
| 21x | 1.73x | 12.73x | 2.32% | 2.99TCr | |
| 26.17x | 3.15x | 13.73x | 1.46% | 2.85TCr | |
| 24.5x | 3.83x | 12.87x | 1.49% | 2.73TCr | |
| 22.31x | 3.24x | 13.97x | 1.05% | 2.72TCr | |
| 104.79x | 36.24x | 84.96x | 0.36% | 2.46TCr | |
| 26.83x | 3.36x | 16.49x | 1.67% | 2.45TCr | |
| Average | 33.98x | 6.87x | 22.07x | 1.47% | 3.59TCr | |
| Weighted average by Cap. | 35.56x | 6.83x | 22.80x | 1.13% |
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
