Valuation Concordia Financial Group, Ltd. OTC Markets

Stocks

Delayed OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

08-05	Yokohama Financial Group, Inc. authorizes a Buyback Plan.	CI
08-05	Yokohama Financial Group, Inc. announces an Equity Buyback for 16,000,000 shares, representing 1.4% for ¥20,000 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	551,698	572,968	896,159	1,120,028	1,527,172	2,096,580	-	-
Change	-	3.86%	56.41%	24.98%	36.35%	37.29%	-	-
Enterprise Value (EV)	551,698	572,968	896,159	1,120,028	1,527,172	2,096,580	2,096,580	2,096,580
Change	-	3.86%	56.41%	24.98%	36.35%	37.29%	0%	0%
P/E	10.3x	10.3x	13.5x	13.7x	14.6x	14.5x	12x	10.5x
PBR	0.47x	0.5x	0.7x	0.87x	1.09x	1.41x	1.32x	1.25x
PEG	-	1.69x	0.7x	0.5x	0.5x	0.4x	0.6x	0.7x
Capitalization / Revenue	1.92x	1.83x	2.5x	4.3x	4.97x	5.75x	4.98x	4.5x
EV / Revenue	0x	0x	0x	0x	0x	5.75x	4.98x	4.5x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	10.5x	8.38x	7.28x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	18	19	23	29	38	51.66	61.28	69.02
Rate of return	3.93%	3.89%	2.99%	2.96%	2.77%	2.74%	3.25%	3.66%
EPS ²	44.67	47.39	57.16	71.63	94.02	130.3	156.9	180
Distribution rate	40.3%	40.1%	40.2%	40.5%	40.4%	39.7%	39.1%	38.4%
Net sales ¹	286,979	312,983	358,303	260,311	307,136	364,769	421,361	466,344
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	87,666	92,554	88,154	129,753	157,257	200,371	250,128	288,159
Net income ¹	53,881	56,159	66,931	82,805	106,523	143,844	166,456	191,356
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	458.00	488.00	769.80	981.20	1,374.00	1,886.00	1,886.00	1,886.00
Nbr of stocks (in thousands)	1,204,580	1,174,114	1,164,146	1,141,488	1,111,479	1,111,654	-	-
Announcement Date	12/05/22	12/05/23	13/05/24	12/05/25	12/05/26	-	-	-

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.($)
JPMORGAN CHASE & CO.	13.12x	-	-	1.91%	884B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.17x	-	-	5.03%	415B
BANK OF AMERICA CORPORATION	11.69x	-	-	2.22%	376B
AGRICULTURAL BANK OF CHINA LIMITED	6.58x	-	-	4.81%	357B
CHINA CONSTRUCTION BANK CORPORATION	6.14x	-	-	5.02%	328B
HSBC HOLDINGS PLC	11.67x	-	-	4.46%	327B
BANK OF CHINA LIMITED	6.7x	-	-	4.75%	303B
ROYAL BANK OF CANADA	17.18x	-	-	2.45%	271B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	13.93x	-	-	2.82%	253B
Average	10.35x			3.72%	390.29B
Weighted average by Cap.	10.51x			3.49%