Valuation Restar Corporation

Stocks

Market Closed - Japan Exchange 12:00:00 11/09/2026 pm IST			5-day change	1st Jan Change
5,330.00 ^JPY	+0.38%		+2.11%	+90.70%

07/08	Restar Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
07/08	Restar Corporation Revises Cash Dividend Guidance for the Second Quarter-End and Year-End of the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	59,445	65,068	91,256	64,390	73,922	1,49,867	-	-
Change	-	9.46%	40.25%	-29.44%	14.8%	102.74%	-	-
Enterprise Value (EV)	1,19,291	1,38,846	1,69,624	1,35,283	1,55,789	1,49,867	1,49,867	1,49,867
Change	-	16.39%	22.17%	-20.25%	15.16%	-3.8%	0%	0%
P/E	9.98x	9.18x	13x	8.92x	9.61x	11.2x	10.5x	9.68x
PBR	0.77x	0.81x	1.08x	0.75x	0.79x	-	-	-
PEG	-	0.5x	-11.39x	0.9x	1.45x	0.2x	1.59x	1.19x
Capitalization / Revenue	0.15x	0.13x	0.18x	0.11x	0.12x	0.2x	0.18x	0.18x
EV / Revenue	0x	0x	0x	0x	0x	0.2x	0.18x	0.18x
EV / EBITDA	0x	0x	0x	0x	0x	4.55x	4.19x	4.03x
EV / EBIT	0x	0x	0x	0x	0x	5.58x	5.14x	4.94x
EV / FCF	-0x	-0x	0x	0x	-0x	15.5x	11.5x	8.47x
FCF Yield	-64.1%	-9.08%	9.16%	28.4%	-13.3%	6.47%	8.71%	11.8%
Dividend per Share ²	100	115	115	120	128	148.1	203.7	258.9
Rate of return	5.06%	5.31%	3.79%	5.24%	4.87%	2.78%	3.82%	4.86%
EPS ²	198.1	235.6	233	256.6	273.6	477.8	509.4	550.8
Distribution rate	50.5%	48.8%	49.4%	46.8%	46.8%	31%	40%	47%
Net sales ¹	3,99,590	4,87,129	5,12,484	5,61,001	6,30,905	7,57,090	8,21,440	8,54,300
EBITDA ¹	10,846	18,534	20,150	18,861	22,012	32,930	35,730	37,160
EBIT ¹	7,588	14,423	15,930	14,174	16,739	26,880	29,160	30,330
Net income ¹	5,957	7,085	7,004	7,473	7,691	14,370	15,320	16,560
Net Debt	59,846	73,778	78,368	70,893	81,867	-	-	-
Reference price ²	1,977.00	2,164.00	3,035.00	2,290.00	2,629.00	5,330.00	5,330.00	5,330.00
Nbr of stocks (in thousands)	30,068	30,068	30,068	28,118	28,118	28,118	-	-
Announcement Date	11/05/22	12/05/23	13/05/24	14/05/25	14/05/26	-	-	-

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.($)
RESTAR CORPORATION	11.16x	-	-	2.78%	98Cr
NVIDIA CORPORATION	21.96x	12.43x	18.83x	0.35%	5,26800Cr
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.44x	11.01x	14.92x	1.12%	1,97600Cr
BROADCOM INC.	39.27x	16.54x	24.3x	0.72%	1,72800Cr
MICRON TECHNOLOGY, INC.	13.4x	8.16x	9.85x	0.05%	1,10100Cr
SK HYNIX INC.	5.19x	3.3x	3.99x	0.2%	99TCr
AMD (ADVANCED MICRO DEVICES)	90.29x	16.33x	62.01x	-.--%	84TCr
INTEL CORPORATION	-44.6x	8.94x	24.89x	-.--%	54TCr
ARM HOLDINGS PLC	210.78x	46.03x	93.72x	-.--%	28TCr
Average	41.10x	15.34x	31.56x	0.58%	1,41400Cr
Weighted average by Cap.	28.23x	12.55x	21.82x	0.44%