|
Delayed
Japan Exchange
12:00:00 17/08/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 4,870.00 JPY | -1.12% |
|
+3.86% | +22.95% |
| 07/08 | Glory Ltd. Provides Consolidated Earnings Guidance for the Full Year Ending March 31, 2027 | CI |
| 07/08 | Glory Ltd. Reports Earnings Results for the First Quarter Ended June 30, 2026 | 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 | 2,61,408 | - | - |
| Change | - | 28.9% | -2.69% | -7.18% | 47.55% | 20.85% | - | - |
| Enterprise Value (EV) 1 | 1,28,478 | 2,09,293 | 2,20,192 | 1,80,614 | 2,60,258 | 2,51,908 | 2,43,308 | 2,31,708 |
| Change | - | 62.9% | 5.21% | -17.97% | 44.1% | -3.21% | -3.41% | -4.77% |
| P/E | 19.2x | -17.3x | 5.32x | 9.13x | 14x | 20.6x | 11.7x | 10.9x |
| PBR | 0.61x | 0.83x | 0.69x | 0.62x | 0.96x | 1.03x | 1.12x | 1.04x |
| PEG | - | 0x | -0x | -0.2x | -13.25x | -1.3x | 0.2x | 1.37x |
| Capitalization / Revenue | 0.56x | 0.63x | 0.42x | 0.4x | 0.64x | 0.73x | 0.69x | 0.67x |
| EV / Revenue | 0.57x | 0.82x | 0.59x | 0.49x | 0.77x | 0.71x | 0.64x | 0.59x |
| EV / EBITDA | 4.67x | 17x | 3.41x | 3.58x | 5.19x | 4.71x | 4.48x | 4.09x |
| EV / EBIT | 12.5x | 401x | 4.29x | 5.14x | 11.1x | 7.87x | 6.69x | 5.95x |
| EV / FCF | -8.3x | -29.4x | 26.6x | 4.44x | 6.8x | 20x | 16.5x | 12.1x |
| FCF Yield | -12.1% | -3.4% | 3.76% | 22.5% | 14.7% | 5.01% | 6.06% | 8.24% |
| Dividend per Share 2 | 68 | 68 | 106 | 108 | 112 | 125 | 130.5 | 133 |
| Rate of return | 3.28% | 2.35% | 3.73% | 4.11% | 2.82% | 2.54% | 2.65% | 2.7% |
| EPS 2 | 107.6 | -167 | 533.6 | 287.8 | 284.7 | 239 | 420.2 | 453.7 |
| Distribution rate | 63.2% | -40.7% | 19.9% | 37.5% | 39.3% | 52.3% | 31.1% | 29.3% |
| 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 | 32,000 | 36,350 | 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 | -9,500 | -18,100 | -29,700 |
| Reference price 2 | 2,072.00 | 2,895.00 | 2,840.00 | 2,626.00 | 3,975.00 | 4,925.00 | 4,925.00 | 4,925.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14x | 0.81x | 5.41x | 2.54% | 164.28Cr | |
| 38.79x | 6.62x | 24.59x | 0.69% | 13TCr | |
| 29.27x | 5.46x | 18.94x | 2.06% | 3.77TCr | |
| 32.89x | 4.35x | 16.45x | 0.1% | 3.23TCr | |
| 23.98x | 4x | 12.69x | 1.4% | 3.02TCr | |
| 26.14x | 3.18x | 13.68x | 1.44% | 2.79TCr | |
| 112.9x | 40.63x | 92.94x | 0.32% | 2.79TCr | |
| 22.87x | 3.31x | 14.28x | 1.02% | 2.79TCr | |
| 25.94x | 3.26x | 15.94x | 1.74% | 2.42TCr | |
| Average | 36.31x | 7.96x | 23.88x | 1.26% | 3.81TCr | |
| Weighted average by Cap. | 38.56x | 8.00x | 25.28x | 0.99% |
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
