|
Market Closed -
Japan Exchange
10:30:00 29/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 444.00 JPY | -0.67% |
|
+0.91% | +9.63% |
| 28/04/23 | Global-Dining, Inc. Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
| 16/05/22 | Tokyo COVID curbs declared illegal in "Kill Bill" restaurant case | RE |
Company Valuation: Global-Dining, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,502 | 4,117 | 5,598 | 3,879 | 4,220 | 4,627 | - | - |
| Change | - | 17.57% | 35.97% | -30.7% | 8.79% | 9.63% | - | - |
| Enterprise Value (EV) | 3,928 | 4,865 | 6,593 | 5,908 | 5,981 | 4,627 | 4,627 | 4,627 |
| Change | - | 23.86% | 35.52% | -10.38% | 1.24% | -22.65% | 0% | 0% |
| P/E | 3.34x | 18.5x | 6.6x | 7.52x | 13.7x | 6.01x | 5.14x | 4.45x |
| PBR | 1.12x | 1.15x | 1.23x | 0.73x | 0.75x | - | - | - |
| PEG | - | -0.2x | 0x | -0.2x | -0.3x | 0x | 0.3x | 0.3x |
| Capitalization / Revenue | 0.37x | 0.43x | 0.5x | 0.33x | 0.31x | 0.33x | 0.31x | 0.28x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.33x | 0.31x | 0.28x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 4.21x | 3.56x | 3.08x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | 5 | 5 | 5 | 5 |
| Rate of return | - | - | - | - | 1.23% | 1.13% | 1.13% | 1.13% |
| EPS 2 | 101.2 | 21.46 | 81.68 | 49.57 | 29.55 | 73.9 | 86.4 | 99.8 |
| Distribution rate | - | - | - | - | 16.9% | 6.77% | 5.79% | 5.01% |
| Net sales 1 | 9,573 | 9,558 | 11,090 | 11,788 | 13,660 | 14,200 | 14,900 | 16,600 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 727 | 224 | 732 | 753 | 688 | 1,100 | 1,300 | 1,500 |
| Net income 1 | 1,046 | 222 | 847 | 514 | 307 | 770 | 900 | 1,040 |
| Net Debt | 426 | 748 | 995 | 2,029 | 1,761 | - | - | - |
| Reference price 2 | 338.00 | 397.00 | 539.00 | 373.00 | 405.00 | 444.00 | 444.00 | 444.00 |
| Nbr of stocks (in thousands) | 10,360 | 10,370 | 10,385 | 10,400 | 10,421 | 10,421 | - | - |
| Announcement Date | 10/02/22 | 10/02/23 | 09/02/24 | 12/02/25 | 12/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.05x | - | - | 1.12% | 29.44M | |
| 19.57x | 7.7x | 13.93x | 2.99% | 177B | |
| 46.1x | 3.61x | 23.38x | 2.44% | 118B | |
| 25.17x | 1.27x | 12.49x | 2.2% | 56.93B | |
| 16.82x | 5.9x | 17.52x | 2% | 40.98B | |
| 25.54x | 3.19x | 18.1x | -.--% | 36.36B | |
| 16.69x | 3.85x | 11.99x | 3.46% | 25.99B | |
| 19.26x | 1.96x | 11.86x | 3% | 24.5B | |
| 15.12x | 1.08x | 7.12x | 2.67% | 15.15B | |
| 30.73x | 0.96x | 12.37x | 0.85% | 14.65B | |
| Average | 22.10x | 3.28x | 14.31x | 2.07% | 50.95B | |
| Weighted average by Cap. | 26.55x | 4.71x | 16.09x | 2.44% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 7625 Stock
- Valuation Global-Dining, Inc.
Select your edition
All financial news and data tailored to specific country editions
