Valuation Round One Corporation OTC Markets

Stocks

Market Closed - OTC Markets 07:17:07 03/09/2026 pm IST			5-day change	1st Jan Change
7.898 ^USD	-10.36%		0.00%	+10.45%

04/09	Round One's August Sales Grow 22%	MT
04/09	Round One Corporation Reports Unaudited Sales Results for the Month and Year to Date Ended August 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,28,860	1,45,395	2,12,097	2,60,330	2,14,925	3,10,847	-	-
Change	-	12.83%	45.88%	22.74%	-17.44%	44.63%	-	-
Enterprise Value (EV) ¹	1,53,063	1,99,245	2,59,276	3,15,160	3,47,968	4,34,629	4,34,171	4,33,479
Change	-	30.17%	30.13%	21.55%	10.41%	24.9%	-0.11%	-0.16%
P/E	32.2x	15x	13.6x	16.5x	12.9x	16x	13.3x	11.8x
PBR	2.37x	2.35x	3.02x	3.58x	2.62x	3.54x	3.02x	2.87x
PEG	-	0x	0.2x	5.56x	2.15x	0.9x	0.7x	0.9x
Capitalization / Revenue	1.34x	1.02x	1.33x	1.47x	1.13x	1.44x	1.31x	1.19x
EV / Revenue	1.59x	1.4x	1.63x	1.78x	1.84x	2.01x	1.83x	1.66x
EV / EBITDA	10.4x	5.42x	5.73x	6.23x	4.83x	5.55x	5.04x	4.66x
EV / EBIT	-88.7x	11.8x	10.7x	11.7x	12.1x	12.9x	11.2x	9.88x
EV / FCF	7.72x	8.33x	8.86x	39.6x	11.9x	11.6x	12x	11.7x
FCF Yield	13%	12%	11.3%	2.53%	8.4%	8.64%	8.37%	8.53%
Dividend per Share ²	6.667	8	12	16	18	18	21.6	24.47
Rate of return	1.48%	1.57%	1.52%	1.62%	2.2%	1.52%	1.83%	2.07%
EPS ²	14	34.03	57.99	59.71	63.3	74.1	89.07	100.5
Distribution rate	47.6%	23.5%	20.7%	26.8%	28.4%	24.3%	24.3%	24.3%
Net sales ¹	96,421	1,42,051	1,59,181	1,77,057	1,89,548	2,15,901	2,37,136	2,60,607
EBITDA ¹	14,719	36,744	45,257	50,564	72,049	78,266	86,122	93,095
EBIT ¹	-1,726	16,921	24,195	27,006	28,773	33,700	38,768	43,887
Net income ¹	3,937	9,737	15,666	16,032	16,621	19,042	22,969	26,418
Net Debt ¹	24,203	53,850	47,179	54,830	1,33,043	1,23,782	1,23,325	1,22,632
Reference price ²	450.00	511.00	787.00	985.00	817.60	1,182.50	1,182.50	1,182.50
Nbr of stocks (in thousands)	2,86,355	2,84,529	2,69,501	2,64,294	2,62,873	2,62,872	-	-
Announcement Date	11/05/22	09/05/23	08/05/24	09/05/25	13/05/26	-	-	-

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.($)
SPHERE ENTERTAINMENT CO.	-58.71x	3.9x	16.58x	-.--%	521.43Cr
TUI AG	6.58x	0.2x	2.27x	2.18%	374.06Cr
ROUND ONE CORPORATION	15.96x	2.01x	5.55x	1.52%	198.03Cr
PURSUIT ATTRACTIONS AND HOSPITALITY, INC.	26.53x	3.06x	11.15x	-	133.21Cr
COMPAGNIE DES ALPES	7.41x	1.54x	5.12x	6.46%	105.44Cr
HUANGSHAN TOURISM DEVELOPMENT CO.,LTD.	22.8x	-	-	1.3%	97Cr
Average	3.43x	2.14x	8.13x	2.29%	238.24Cr
Weighted average by Cap.	-12.91x	2.31x	9.47x	1.49%