|
Delayed
Japan Exchange
12:00:00 30/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 1,753.00 JPY | +0.14% |
|
-1.85% | -10.68% |
| 12/08 | Resorttrust, Inc. Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027 | CI |
| 13/03 | Resorttrust, Inc. Announces CEO Changes, Effective April 1, 2026 | CI |
Company Valuation: Resorttrust, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,22,172 | 2,24,499 | 2,79,928 | 3,07,396 | 3,68,517 | 3,71,753 | - | - |
| Change | - | 1.05% | 24.69% | 9.81% | 19.88% | 0.88% | - | - |
| Enterprise Value (EV) 1 | 2,42,100 | 2,33,765 | 2,51,998 | 2,81,147 | 3,20,061 | 3,26,305 | 3,26,426 | 3,18,204 |
| Change | - | -3.44% | 7.8% | 11.57% | 13.84% | 1.95% | 0.04% | -2.52% |
| P/E | 38.6x | 13.3x | 17.7x | 15.2x | 17.6x | 16.9x | 16.4x | 13x |
| PBR | 2.19x | 1.9x | 2.17x | 2.13x | 2.3x | 2.14x | 1.99x | 1.8x |
| PEG | - | 0x | -3.15x | 0.6x | 4.94x | 3.51x | 4.95x | 0.5x |
| Capitalization / Revenue | 1.41x | 1.32x | 1.39x | 1.23x | 1.4x | 1.41x | 1.32x | 1.13x |
| EV / Revenue | 1.53x | 1.38x | 1.25x | 1.13x | 1.22x | 1.24x | 1.16x | 0.97x |
| EV / EBITDA | 12.2x | 10.6x | 8.37x | 7.79x | 8.08x | 7.51x | 7.4x | 6.08x |
| EV / EBIT | 27.9x | 19.1x | 11.9x | 10.7x | 11x | 10.4x | 10.2x | 7.87x |
| EV / FCF | 9.53x | 13x | 9.47x | 48.9x | 21.7x | 28.6x | 15.9x | 22.2x |
| FCF Yield | 10.5% | 7.69% | 10.6% | 2.05% | 4.6% | 3.5% | 6.29% | 4.5% |
| Dividend per Share 2 | 15 | 22.5 | 27 | 31 | 34 | 36 | 39.6 | 45.2 |
| Rate of return | 1.43% | 2.13% | 2.03% | 2.14% | 1.96% | 2.06% | 2.26% | 2.58% |
| EPS 2 | 27.14 | 79.48 | 75.02 | 95.19 | 98.58 | 103.3 | 106.7 | 134.5 |
| Distribution rate | 55.3% | 28.3% | 36% | 32.6% | 34.5% | 34.8% | 37.1% | 33.6% |
| Net sales 1 | 1,57,782 | 1,69,830 | 2,01,803 | 2,49,333 | 2,63,020 | 2,63,577 | 2,81,375 | 3,27,802 |
| EBITDA 1 | 19,841 | 21,956 | 30,120 | 36,075 | 39,597 | 43,459 | 44,086 | 52,345 |
| EBIT 1 | 8,693 | 12,270 | 21,119 | 26,365 | 29,161 | 31,262 | 32,115 | 40,423 |
| Net income 1 | 5,775 | 16,906 | 15,892 | 20,139 | 20,912 | 21,924 | 22,501 | 28,287 |
| Net Debt 1 | 19,928 | 9,266 | -27,930 | -26,249 | -48,456 | -45,447 | -45,327 | -53,549 |
| Reference price 2 | 1,046.50 | 1,054.50 | 1,327.50 | 1,451.50 | 1,735.50 | 1,750.50 | 1,750.50 | 1,750.50 |
| Nbr of stocks (in thousands) | 2,12,300 | 2,12,896 | 2,10,869 | 2,11,778 | 2,12,340 | 2,12,369 | - | - |
| Announcement Date | 13/05/22 | 15/05/23 | 15/05/24 | 15/05/25 | 15/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.94x | 1.24x | 7.51x | 2.06% | 235.76Cr | |
| 16.46x | 2.94x | 8.35x | 4.87% | 1.33TCr | |
| 16.32x | 5.38x | 10.71x | 2.39% | 537.59Cr | |
| 13.31x | 3.15x | 8.79x | 3.9% | 527.75Cr | |
| 19.76x | 4.05x | 10.29x | 1.11% | 465.13Cr | |
| 14.97x | 2.03x | 8.47x | 3.06% | 451.56Cr | |
| 16.45x | 1.64x | 7.2x | 3.67% | 264.14Cr | |
| Average | 16.32x | 2.92x | 8.76x | 3.01% | 543.85Cr | |
| Weighted average by Cap. | 16.26x | 3.15x | 8.87x | 3.45% |
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
- Stock Market
- Stocks
- 4681 Stock
- Valuation Resorttrust, Inc.
Select your edition
All financial news and data tailored to specific country editions
