Valuation Restar Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 12:00:00 17/07/2026 pm IST			5-day change	1st Jan Change
3,495.00 ^JPY	-3.98%		-6.30%	+25.04%

29/05	Restar Declares Higher Dividend for Fiscal Year 2025	MT
14/05	Restar Corporation Announces Dividend for the Year Ended March 31, 2026, Payable on June 12, 2026; Provides Dividend Guidance for the Second Quarter of Fiscal Year Ending March 31, 2027; Provides Dividend Guidance for the Full 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	98,271	-	-
Change	-	9.46%	40.25%	-29.44%	14.8%	32.94%	-	-
Enterprise Value (EV)	1,19,291	1,38,846	1,69,624	1,35,283	1,55,789	98,271	98,271	98,271
Change	-	16.39%	22.17%	-20.25%	15.16%	-36.92%	0%	0%
P/E	9.98x	9.18x	13x	8.92x	9.61x	10.5x	8.91x	7.82x
PBR	0.77x	0.81x	1.08x	0.75x	0.79x	-	-	-
PEG	-	0.5x	-11.39x	0.9x	1.45x	0.5x	0.5x	0.6x
Capitalization / Revenue	0.15x	0.13x	0.18x	0.11x	0.12x	0.14x	0.13x	0.12x
EV / Revenue	0x	0x	0x	0x	0x	0.14x	0.13x	0.12x
EV / EBITDA	0x	0x	0x	0x	0x	4.01x	3.46x	3.11x
EV / EBIT	0x	0x	0x	0x	0x	5.21x	4.42x	3.94x
EV / FCF	-0x	-0x	0x	0x	-0x	8.92x	10.4x	9.12x
FCF Yield	-64.1%	-9.08%	9.16%	28.4%	-13.3%	11.2%	9.62%	11%
Dividend per Share ²	100	115	115	120	128	157.2	184.4	210.2
Rate of return	5.06%	5.31%	3.79%	5.24%	4.87%	4.5%	5.28%	6.01%
EPS ²	198.1	235.6	233	256.6	273.6	334.4	392.4	447.2
Distribution rate	50.5%	48.8%	49.4%	46.8%	46.8%	47%	47%	47%
Net sales ¹	3,99,590	4,87,129	5,12,484	5,61,001	6,30,905	7,06,610	7,66,680	8,31,840
EBITDA ¹	10,846	18,534	20,150	18,861	22,012	24,520	28,370	31,610
EBIT ¹	7,588	14,423	15,930	14,174	16,739	18,870	22,230	24,960
Net income ¹	5,957	7,085	7,004	7,473	7,691	10,050	11,800	13,450
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	3,495.00	3,495.00	3,495.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
RESTAR CORPORATION	10.45x	-	-	4.5%	61Cr
NVIDIA CORPORATION	21.46x	12.08x	17.91x	0.37%	4,91200Cr
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	21.42x	10.42x	14.13x	1.16%	1,83300Cr
BROADCOM INC.	40.94x	16.87x	24.83x	0.7%	1,76400Cr
MICRON TECHNOLOGY, INC.	11.67x	7.06x	8.54x	0.06%	96TCr
SK HYNIX INC.	5.69x	3.28x	3.94x	0.31%	90TCr
AMD (ADVANCED MICRO DEVICES)	91.78x	16.02x	59.98x	-.--%	81TCr
INTEL CORPORATION	-249.09x	8.44x	25.13x	-.--%	48TCr
ARM HOLDINGS PLC	220.75x	47.07x	99.71x	-.--%	29TCr
TEXAS INSTRUMENTS INCORPORATED	36.78x	12.63x	24.29x	2.03%	26TCr
Average	21.19x	14.87x	30.94x	0.91%	1,22000Cr
Weighted average by Cap.	21.39x	12.43x	21.69x	0.5%