|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 460.00 JPY | +0.22% |
|
+1.77% | -28.90% |
| 02/03 | Tranche Update on Ray Corporation's Equity Buyback Plan announced on April 23, 2025. | CI |
| 28/02 | Ray Corporation's Equity Buyback announced on April 23, 2025, has expired. | CI |
Company Valuation: Ray Corporation
Data adjusted to current consolidation scope
| Fiscal Period: February | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 5,402 | 4,858 | 6,520 | 6,423 | 5,546 | 9,130 |
| Change | - | -10.08% | 34.22% | -1.48% | -13.66% | 64.63% |
| Enterprise Value (EV) 1 | 4,566 | 3,302 | 4,673 | 4,608 | 3,447 | 6,632 |
| Change | - | -27.69% | 41.53% | -1.38% | -25.2% | 92.42% |
| P/E | -14.7x | 11.6x | 9.12x | 7.86x | 7.6x | 7.04x |
| PBR | 1.05x | 0.89x | 1.08x | 0.97x | 0.81x | 1.17x |
| PEG | - | -0x | 0.1x | 0.5x | -1.35x | 0.1x |
| Capitalization / Revenue | 0.77x | 0.44x | 0.52x | 0.57x | 0.53x | 0.68x |
| EV / Revenue | 0.65x | 0.3x | 0.38x | 0.41x | 0.33x | 0.49x |
| EV / EBITDA | -41.1x | 2.29x | 2.5x | 2.76x | 2.33x | 2.69x |
| EV / EBIT | -6.46x | 3.55x | 3.34x | 3.8x | 3.59x | 3.71x |
| EV / FCF | 8.38x | 3.19x | 5.64x | 16.2x | 4.07x | 8.09x |
| FCF Yield | 11.9% | 31.4% | 17.7% | 6.17% | 24.6% | 12.4% |
| Dividend per Share 2 | 5 | 10 | 15 | 15 | 15 | 20 |
| Rate of return | 1.33% | 2.95% | 3.3% | 3.33% | 3.65% | 2.88% |
| EPS 2 | -25.61 | 29.24 | 49.9 | 57.27 | 54.05 | 98.53 |
| Distribution rate | -19.5% | 34.2% | 30.1% | 26.2% | 27.8% | 20.3% |
| Net sales 1 | 7,045 | 11,051 | 12,450 | 11,222 | 10,456 | 13,419 |
| EBITDA 1 | -111 | 1,443 | 1,867 | 1,670 | 1,481 | 2,464 |
| EBIT 1 | -707 | 929 | 1,400 | 1,212 | 960 | 1,787 |
| Net income 1 | -367 | 419 | 715 | 818 | 745 | 1,303 |
| Net Debt 1 | -836 | -1,556 | -1,847 | -1,815 | -2,099 | -2,498 |
| Reference price 2 | 377.00 | 339.00 | 455.00 | 450.00 | 411.00 | 694.00 |
| Nbr of stocks (in thousands) | 14,329 | 14,329 | 14,329 | 14,273 | 13,493 | 13,156 |
| Announcement Date | 28/05/21 | 30/05/22 | 30/06/23 | 30/05/24 | 30/05/25 | 29/05/26 |
1JPY in Million2JPY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 3.74Cr | |
| 12.65x | 1.38x | 6.21x | 4.43% | 2.5TCr | |
| 8.25x | 0.98x | 5.24x | 4.79% | 2.08TCr | |
| 11.67x | 5.11x | 9.06x | 7.53% | 1.05TCr | |
| 14.14x | - | - | 3.66% | 454.29Cr | |
| 15.07x | 0.51x | 5.05x | 1.6% | 402.59Cr | |
| 8.21x | 0.62x | 3.73x | 5.7% | 374.46Cr | |
| 26.09x | 3.52x | 9.94x | -.--% | 257.79Cr | |
| Average | 13.73x | 2.02x | 6.54x | 3.96% | 889.53Cr | |
| Weighted average by Cap. | 11.70x | 1.83x | 6.29x | 4.69% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 4317 Stock
- Valuation Ray Corporation
Select your edition
All financial news and data tailored to specific country editions
