Valuation PARK24 Co., Ltd.

Equities

Market Closed - Japan Exchange Other stock markets 12:00:00 21/01/2026 pm IST			5-day change	1st Jan Change
2,258.50 ^JPY	-2.61%		+1.78%	+8.06%

19/01	Park24 Adds 130 Parking Sites Last December;Domestic Sales Up Nearly 11%	MT
15/12	PARK24 to Make Early Repayment of 50 Billion Yen Subordinated Loan	MT

Data adjusted to current consolidation scope

Fiscal Period: October	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,17,519	2,69,019	3,38,482	2,88,349	3,26,004	3,95,774	3,95,774	-
Change	-	23.68%	25.82%	-14.81%	13.06%	21.4%	0%	-
Enterprise Value (EV) ¹	3,67,677	4,05,828	4,47,614	3,85,114	4,21,252	3,99,718	4,95,870	4,97,658
Change	-	10.38%	10.3%	-13.96%	9.38%	-5.11%	3.24%	0.36%
P/E ratio	-4.66x	-23.1x	130x	16.4x	17.5x	19.3x	16.6x	14.6x
PBR	7.02x	16.4x	8.47x	4.94x	4.17x	3.13x	4.5x	3.97x
PEG	-	0.3x	-1x	0x	2.84x	-1.3x	0.5x	1x
Capitalization / Revenue	0.81x	1.07x	1.17x	0.87x	0.88x	0.76x	0.9x	0.83x
EV / Revenue	1.37x	1.62x	1.54x	1.17x	1.14x	0.98x	1.12x	1.04x
EV / EBITDA	15.9x	15.8x	8.58x	6.06x	5.7x	5.37x	6.02x	5.73x
EV / EBIT	-25x	-50.5x	21.7x	12x	10.9x	10.6x	11.9x	10.9x
EV / FCF	20.9x	18.1x	37.3x	17.1x	16.5x	23.8x	8.84x	11.4x
FCF Yield	4.78%	5.54%	2.68%	5.85%	6.04%	4.21%	11.3%	8.79%
Dividend per Share ²	-	-	-	-	5	30	65.2	80.2
Rate of return	-	-	-	-	0.26%	1.66%	2.81%	3.46%
EPS ²	-302	-75.45	15.22	102.9	109.2	93.28	139.7	159.2
Distribution rate	-	-	-	-	4.58%	32.2%	46.7%	50.4%
Net sales ¹	2,68,904	2,51,102	2,90,253	3,30,123	3,70,913	4,06,168	4,41,762	4,77,211
EBITDA ¹	23,052	25,641	52,159	63,501	73,921	74,367	82,396	86,882
EBIT ¹	-14,698	-8,039	20,672	31,986	38,697	37,561	41,537	45,526
Net income ¹	-46,652	-11,658	2,476	17,542	18,625	15,917	23,875	27,196
Net Debt ¹	1,50,158	1,36,809	1,09,132	96,765	95,248	92,172	1,00,095	1,01,884
Reference price ²	1,408.00	1,741.00	1,985.00	1,691.00	1,911.00	2,319.00	2,319.00	2,319.00
Nbr of stocks (in thousands)	1,54,488	1,54,520	1,70,520	1,70,520	1,70,593	1,70,666	1,70,666	-
Announcement Date	15/12/20	15/12/21	15/12/22	14/12/23	16/12/24	15/12/25	-	-

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.($)
PARK24 CO., LTD.	22.48x	1.19x	6.51x	1.29%	250.6Cr
PARKIN COMPANY	30.13x	15.16x	25.44x	3.39%	499.66Cr
SHOUCHENG HOLDINGS LIMITED	23.77x	9.29x	15.06x	5.05%	221.56Cr
NIPPON PARKING DEVELOPMENT CO.,LTD.	15.19x	2.09x	7.89x	3.17%	57Cr
SMART PARKING LIMITED	36.62x	4.4x	15.02x	-	34Cr
Average	25.64x	6.42x	13.98x	3.22%	212.64Cr
Weighted average by Cap.	26.41x	9.59x	17.53x	3.22%