Valuation Globeride, Inc.

Stocks

Market Closed - Japan Exchange 10:30:00 24/09/2026 +04			5-day change	1st Jan Change
2,433.00 ^JPY	+0.29%		+0.37%	+11.91%

08-07	Globeride, Inc. Revises Consolidated Earnings Guidance for the Six Months Ending September 30, 2026	CI
06-09	Tranche Update on Globeride, Inc.'s Equity Buyback Plan announced on May 13, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	66,551	56,809	46,671	44,139	45,670	50,113	-	-
Change	-	-14.64%	-17.85%	-5.43%	3.47%	9.73%	-	-
Enterprise Value (EV)	79,091	71,947	59,924	61,396	63,086	50,113	50,113	50,113
Change	-	-9.03%	-16.71%	2.46%	2.75%	-20.56%	0%	0%
P/E	6.96x	6.18x	8.36x	9.23x	8.73x	9.92x	9.37x	8.88x
PBR	1.78x	1.2x	0.86x	0.72x	0.71x	0.77x	0.74x	0.71x
PEG	-	-1.55x	-0.2x	-0.6x	0.6x	4.57x	1.59x	1.61x
Capitalization / Revenue	0.55x	0.42x	0.37x	0.36x	0.36x	0.37x	0.36x	0.35x
EV / Revenue	0x	0x	0x	0x	0x	0.37x	0.36x	0.35x
EV / EBITDA	0x	0x	0x	0x	0x	4.45x	4.13x	3.89x
EV / EBIT	0x	0x	0x	0x	0x	7.4x	6.73x	6.19x
EV / FCF	-	0x	0x	-0x	0x	7.04x	28.4x	11.6x
FCF Yield	-	0.51%	13.1%	-4.86%	10.2%	14.2%	3.53%	8.65%
Dividend per Share ²	50	60	70	80	90	100	103.3	112.5
Rate of return	1.73%	2.43%	3.45%	4.17%	4.3%	4.11%	4.25%	4.62%
EPS ²	416.6	400	243	208.1	240.1	245.3	259.7	274
Distribution rate	12%	15%	28.8%	38.4%	37.5%	40.8%	39.8%	41.1%
Net sales ¹	120,684	134,583	126,008	123,983	126,956	134,860	140,780	144,845
EBITDA ¹	15,346	15,620	11,740	11,096	11,033	11,250	12,125	12,875
EBIT ¹	12,349	12,125	7,496	6,508	6,501	6,770	7,450	8,100
Net income ¹	9,567	9,188	5,582	4,783	5,409	5,289	5,506	5,808
Net Debt	12,540	15,138	13,253	17,257	17,416	-	-	-
Reference price ²	2,898.00	2,473.00	2,031.00	1,920.00	2,095.00	2,433.00	2,433.00	2,433.00
Nbr of stocks (in thousands)	22,964	22,972	22,979	22,989	21,800	20,597	-	-
Announcement Date	13/05/22	12/05/23	13/05/24	13/05/25	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.($)
GLOBERIDE, INC.	9.89x	-	-	4.12%	316M
ACUSHNET HOLDINGS CORP.	20.73x	2.11x	12.16x	1.14%	4.84B
FLUIDRA, S.A.	18.14x	1.95x	8.29x	3.83%	3.88B
TECHNOGYM S.P.A.	21.23x	2.2x	10.58x	3.15%	2.95B
CALLAWAY GOLF COMPANY	24.54x	1.12x	8.99x	-.--%	2.6B
PELOTON INTERACTIVE, INC.	15.13x	0.82x	3.89x	-.--%	2.11B
MIZUNO CORPORATION	15.35x	1.02x	9.25x	1.64%	1.93B
YONEX CO., LTD.	14.56x	1.01x	8.31x	1.19%	1.27B
JOHNSON HEALTH TECH .CO., LTD.	9.71x	0.8x	6.54x	-	1.2B
MIPS AB	45.52x	12.06x	29.73x	1.62%	1.01B
Average	19.48x	2.57x	10.86x	1.85%	2.21B
Weighted average by Cap.	19.81x	2.08x	10.10x	1.78%