Company Valuation: Rakuten Bank, Ltd.

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028 2029
Market Cap 1 5,39,151 11,22,619 9,84,175 10,43,922 - -
Change - 108.22% -12.33% 6.07% - -
Enterprise Value (EV) 5,39,151 11,22,619 9,84,175 10,43,922 10,43,922 10,43,922
Change - 108.22% -12.33% 6.07% 0% 0%
P/E 15.6x 22.1x 13.5x 12.9x 11.3x 9.5x
PBR 2.07x 3.72x 2.65x 2.65x 2.18x 1.91x
PEG 0.9x 0.5x 0.3x 1.2x 0.8x 0.5x
Capitalization / Revenue 3.91x 6.08x 5.94x 4.24x 3.96x 3.75x
EV / Revenue 0x 0x 0x 4.24x 3.96x 3.75x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x 0x 7.75x 5.4x 6.44x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - 10.3
Rate of return - - - - - 0.17%
EPS 2 198.4 291 418.8 463.7 529.7 629.9
Distribution rate - - - - - 1.64%
Net sales 1 1,37,950 1,84,534 1,65,733 2,46,227 2,63,295 2,78,154
EBITDA - - - - - -
EBIT 1 50,318 74,780 1,08,799 1,34,700 1,93,168 1,62,089
Net income 1 34,436 50,779 73,072 97,102 1,37,860 1,63,465
Net Debt - - - - - -
Reference price 2 3,090.00 6,434.00 5,640.00 5,982.00 5,982.00 5,982.00
Nbr of stocks (in thousands) 1,74,482 1,74,482 1,74,499 1,74,511 - -
Announcement Date 13/05/24 12/05/25 12/05/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
12.98x - - -.--% 662.6Cr
14.13x - - 1.77% 95TCr
13.5x - - 1.89% 44TCr
6.15x - - 5.04% 39TCr
12.46x - - 4.19% 35TCr
5.89x - - 5.17% 31TCr
18.01x - - 2.38% 29TCr
6.17x - - 5.09% 27TCr
11.76x - - 2.22% 26TCr
14.07x - - 2.82% 25TCr
Average 11.51x 3.06% 35.22TCr
Weighted average by Cap. 11.79x 3.1%

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

  1. Stock Market
  2. Stocks
  3. 5838 Stock
  4. Valuation Rakuten Bank, Ltd.