Valuation PARK24 Co., Ltd.

Equities

Market Closed - Japan Exchange Other stock markets 12:00:00 15/05/2026 pm IST			5-day change	1st Jan Change
1,792.00 ^JPY	+1.82%		-4.78%	-14.26%

15/04	PARK24's Sales Rise 10% in March	MT
19/03	PARK24 Expects 3 Billion Yen Extraordinary Losses After Exiting Singapore Parking Business	MT

Data adjusted to current consolidation scope

Fiscal Period: October	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,69,019	3,38,482	2,88,349	3,26,004	3,07,546	3,05,833	-	-
Change	-	25.82%	-14.81%	13.06%	-5.66%	-0.56%	-	-
Enterprise Value (EV) ¹	4,05,828	4,47,614	3,85,114	4,21,252	3,99,718	4,17,234	4,13,634	4,14,418
Change	-	10.3%	-13.96%	9.38%	-5.11%	4.38%	-0.86%	0.19%
P/E ratio	-23.1x	130x	16.4x	17.5x	19.3x	12.4x	11.1x	9.78x
PBR	16.4x	8.47x	4.94x	4.17x	3.13x	3.22x	2.81x	2.47x
PEG	-	-1x	0x	2.84x	-1.3x	0.2x	1x	0.7x
Capitalization / Revenue	1.07x	1.17x	0.87x	0.88x	0.76x	0.75x	0.68x	0.63x
EV / Revenue	1.62x	1.54x	1.17x	1.14x	0.98x	1.03x	0.92x	0.85x
EV / EBITDA	15.8x	8.58x	6.06x	5.7x	5.37x	5.24x	4.92x	4.52x
EV / EBIT	-50.5x	21.7x	12x	10.9x	10.6x	10.3x	9.32x	8.28x
EV / FCF	18.1x	37.3x	17.1x	16.5x	23.8x	89.8x	11.3x	9.86x
FCF Yield	5.54%	2.68%	5.85%	6.04%	4.21%	1.11%	8.82%	10.1%
Dividend per Share ²	-	-	-	5	30	66.17	82	90.5
Rate of return	-	-	-	0.26%	1.66%	3.69%	4.58%	5.05%
EPS ²	-75.45	15.22	102.9	109.2	93.28	144.6	161	183.3
Distribution rate	-	-	-	4.58%	32.2%	45.8%	50.9%	49.4%
Net sales ¹	2,51,102	2,90,253	3,30,123	3,70,913	4,06,168	4,05,224	4,50,693	4,88,983
EBITDA ¹	25,641	52,159	63,501	73,921	74,367	79,623	84,047	91,603
EBIT ¹	-8,039	20,672	31,986	38,697	37,561	40,360	44,367	50,032
Net income ¹	-11,658	2,476	17,542	18,625	15,917	24,606	27,746	31,243
Net Debt ¹	1,36,809	1,09,132	96,765	95,248	92,172	1,11,401	1,07,801	1,08,585
Reference price ²	1,741.00	1,985.00	1,691.00	1,911.00	1,802.00	1,792.00	1,792.00	1,792.00
Nbr of stocks (in thousands)	1,54,520	1,70,520	1,70,520	1,70,593	1,70,669	1,70,666	-	-
Announcement Date	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.	12.17x	1.02x	5.17x	3.76%	189.94Cr
PARKIN COMPANY	27.6x	12.42x	21.64x	3.93%	448.93Cr
SHOUCHENG HOLDINGS LIMITED	22.86x	6.67x	9.37x	3.75%	167.38Cr
NIPPON PARKING DEVELOPMENT CO.,LTD.	13.02x	1.91x	7.16x	3.6%	50Cr
SMART PARKING LIMITED	28.01x	2.93x	11.5x	-	28Cr
Average	20.73x	4.99x	10.97x	3.76%	176.7Cr
Weighted average by Cap.	22.58x	7.99x	14.64x	3.84%