Valuation IRRC Corporation

Stocks

Market Closed - Japan Exchange 11:54:40 28/10/2026 am IST			5-day change	1st Jan Change
699.00 ^JPY	-2.10%		-1.55%	-19.66%

15/05	IRRC Corporation Reports Earnings Results for the Nine Months Ended March 31, 2026	CI
27/25/27	IRRC Corporation agreed to acquire Insurance shop business of Asset Guardian Company, Limited from Asset Guardian Company, Limited for approximately ¥150 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026
Market Cap ¹	8,375	7,128	6,508	6,045	5,920	5,389
Change	-	-14.89%	-8.71%	-7.11%	-2.07%	-8.97%
Enterprise Value (EV) ¹	6,304	4,895	4,908	4,265	3,714	3,873
Change	-	-22.35%	0.25%	-13.09%	-12.93%	4.28%
P/E	36.3x	28.1x	408x	17.3x	13.7x	13.8x
PBR	2.31x	1.88x	1.78x	1.65x	1.52x	1.38x
PEG	-	2.89x	-4.4x	0x	0.6x	-1.44x
Capitalization / Revenue	1.81x	1.37x	1.08x	0.76x	0.63x	0.49x
EV / Revenue	1.36x	0.94x	0.82x	0.54x	0.39x	0.35x
EV / EBITDA	11x	7.47x	10.8x	5.37x	3.41x	3.39x
EV / EBIT	17.2x	11.7x	26.1x	8.62x	5.01x	5.5x
EV / FCF	49x	19.2x	-18.6x	4.87x	5.72x	14.4x
FCF Yield	2.04%	5.21%	-5.37%	20.5%	17.5%	6.93%
Dividend per Share ²	12	12	15	20	25	32
Rate of return	1.22%	1.44%	1.99%	2.73%	3.46%	4.86%
EPS ²	27.01	29.64	1.85	42.36	52.65	47.6
Distribution rate	44.4%	40.5%	811%	47.2%	47.5%	67.2%
Net sales ¹	4,638	5,199	6,004	7,921	9,424	10,964
EBITDA ¹	572	655	454	794	1,088	1,144
EBIT ¹	366	418	188	495	741	704
Net income ¹	233	255	16	351	435	392
Net Debt ¹	-2,071	-2,233	-1,600	-1,780	-2,206	-1,516
Reference price ²	981.00	832.00	755.00	732.00	722.00	659.00
Nbr of stocks (in thousands)	8,538	8,568	8,620	8,259	8,199	8,177
Announcement Date	30/09/21	30/09/22	29/09/23	27/09/24	29/09/25	28/09/26

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.($)
IRRC CORPORATION	-	-	-	-	3.7Cr
ALLIANZ SE	14.15x	-	-	4.28%	18TCr
CHUBB LIMITED	12.7x	3.11x	10.96x	1.12%	14TCr
ZURICH INSURANCE GROUP LTD	15.66x	1.87x	-	5.21%	11TCr
AXA	10.32x	0.9x	-	5.91%	9.57TCr
MARSH & MCLENNAN COMPANIES	22.16x	3.78x	13.36x	1.96%	9.07TCr
ARTHUR J. GALLAGHER & CO.	33.53x	4.69x	14.47x	1.08%	6.64TCr
AON PLC	21.24x	4.5x	13.16x	1.05%	6.42TCr
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	9.34x	1.4x	-	1.84%	3.57TCr
TALANX AG	11.3x	0.7x	-	3.52%	3.61TCr
Average	16.71x	2.62x	12.99x	2.89%	8.19TCr
Weighted average by Cap.	16.35x	2.73x	12.62x	3.16%