Valuation Ryohin Keikaku Co., Ltd.

Equities

Market Closed - Japan Exchange Other stock markets 12:00:00 23/01/2026 pm IST			5-day change	1st Jan Change
3,034.00 ^JPY	-0.56%		-6.18%	+9.06%

15/01	Tech Bears Tread Heavily on Asian Stock Markets	MT
15/01	Japan's Nikkei falls from record as tech shares retreat; Topix rises	RE

Data adjusted to current consolidation scope

Fiscal Period: August	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	6,20,220	3,42,644	4,96,361	7,25,548	16,90,354	16,09,994	-	-
Change	-	-44.75%	44.86%	46.17%	132.98%	-4.75%	-	-
Enterprise Value (EV) ¹	5,94,308	3,28,931	4,76,979	6,15,769	16,57,554	15,25,689	15,03,220	14,66,004
Change	-	-44.65%	45.01%	29.1%	169.18%	-7.96%	-1.47%	-2.48%
P/E ratio	18.3x	13.9x	22.5x	17.4x	33.2x	28x	25x	22x
PBR	2.92x	1.42x	1.88x	2.48x	5.1x	4.38x	3.89x	3.47x
PEG	-	-0.5x	-2.2x	0.2x	1.5x	2.2x	2.1x	1.6x
Capitalization / Revenue	1.37x	0.69x	0.85x	1.1x	2.15x	1.84x	1.68x	1.55x
EV / Revenue	1.31x	0.66x	0.82x	0.93x	2.11x	1.74x	1.57x	1.41x
EV / EBITDA	9.5x	5.87x	8.08x	7.24x	-	13x	11.6x	10.4x
EV / EBIT	14x	10x	14.4x	11x	22.4x	18.1x	15.8x	13.7x
EV / FCF	11.2x	49.3x	13.9x	20x	159x	36.7x	28.9x	23.6x
FCF Yield	8.91%	2.03%	7.22%	5.01%	0.63%	2.73%	3.46%	4.24%
Dividend per Share ²	20	20	20	20	50	28.88	32.6	36.3
Rate of return	1.7%	3.08%	2.13%	1.46%	1.57%	0.95%	1.07%	1.2%
EPS ²	64.45	46.62	41.76	78.55	95.92	108.3	121.4	137.9
Distribution rate	31%	42.9%	47.9%	25.5%	52.1%	26.7%	26.8%	26.3%
Net sales ¹	4,53,689	4,96,171	5,81,412	6,61,677	7,84,629	8,75,658	9,56,051	10,37,635
EBITDA ¹	62,569	56,059	59,022	84,993	-	1,17,085	1,29,306	1,40,714
EBIT ¹	42,447	32,773	33,137	56,135	73,840	84,080	94,997	1,06,658
Net income ¹	33,903	24,558	22,052	41,566	50,846	57,455	64,615	73,149
Net Debt ¹	-25,912	-13,713	-19,382	-1,09,779	-32,800	-84,305	-1,06,774	-1,43,990
Reference price ²	1,179.00	650.00	939.25	1,370.50	3,188.00	3,034.00	3,034.00	3,034.00
Nbr of stocks (in thousands)	5,26,056	5,27,144	5,28,465	5,29,404	5,30,224	5,30,651	-	-
Announcement Date	14/10/21	13/10/22	13/10/23	10/10/24	10/10/25	-	-	-

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.($)
RYOHIN KEIKAKU CO., LTD.	28.22x	1.75x	13.14x	0.93%	1.02TCr
WESFARMERS LIMITED	33.38x	2.22x	16.87x	2.74%	6.45TCr
ZHEJIANG CHINA COMMODITIES CITY GROUP CO., LTD.	20.28x	4.45x	13.52x	2.57%	1.36TCr
FIVE BELOW, INC.	30.71x	2.12x	15.46x	-.--%	1.06TCr
EL PUERTO DE LIVERPOOL, S.A.B. DE C.V.	6.51x	0.75x	4.71x	2.99%	772.49Cr
CENTRAL RETAIL CORPORATION	11.95x	0.85x	6.42x	6.07%	379.11Cr
WOOLWORTHS HOLDINGS LIMITED	16.63x	0.84x	7.72x	4.23%	336.7Cr
BERLI JUCKER	13.11x	1.27x	9.05x	5.2%	183.81Cr
Average	20.10x	1.78x	10.86x	3.09%	1.44TCr
Weighted average by Cap.	27.83x	2.24x	14.47x	2.52%