Company Valuation: PR TIMES Corporation

Data adjusted to current consolidation scope
Fiscal Period: February 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 39,514 24,526 26,386 31,619 32,379 30,340 - -
Change - -37.93% 7.59% 19.83% 2.4% -6.3% - -
Enterprise Value (EV) 36,173 20,832 21,852 26,015 24,071 30,340 30,340 30,340
Change - -42.41% 4.9% 19.05% -7.47% 26.04% 0% 0%
P/E 30.4x 31.6x 22.7x 28.2x 13.5x 14.4x 12.3x 10.4x
PBR 10.6x 5.49x 4.67x 4.63x 3.54x - - -
PEG - -0.8x 0.5x -7.12x 0x -1.1x 0.7x 0.6x
Capitalization / Revenue 8.14x 4.3x 3.86x 3.95x 3.39x 2.89x 2.68x 2.43x
EV / Revenue 0x 0x 0x 0x 0x 2.89x 2.68x 2.43x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 9.34x 8.2x 6.9x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - 10.3 13.8 74.3 86.6 102.5
Rate of return - - - 0.44% 0.58% 3.32% 3.87% 4.58%
EPS 2 96.96 57.96 86.6 83.17 177.7 155.4 181.1 214.4
Distribution rate - - - 12.4% 7.76% 47.8% 47.8% 47.8%
Net sales 1 4,855 5,706 6,837 8,003 9,546 10,500 11,300 12,500
EBITDA 1,956 1,277 - - - - - -
EBIT 1 1,834 1,191 1,747 1,877 3,623 3,250 3,700 4,400
Net income 1 1,281 777.8 1,161 1,119 2,398 2,100 2,450 2,900
Net Debt -3,341 -3,694 -4,534 -5,604 -8,308 - - -
Reference price 2 2,943.00 1,829.00 1,967.00 2,348.00 2,397.00 2,236.00 2,236.00 2,236.00
Nbr of stocks (in thousands) 13,426 13,410 13,415 13,466 13,508 13,569 - -
Announcement Date 13/04/22 13/04/23 11/04/24 11/04/25 13/04/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.39x - - 3.32% 192M
14.34x6.71x14.58x0.31% 3,469B
20.78x6.07x10.9x0.35% 1,547B
33.43x15.55x24.61x0.53% 571B
14.84x3.95x9.16x1.37% 494B
18.29x5.4x16.19x-.--% 269B
20.33x1.5x10.1x1.01% 269B
88.82x11.69x63.93x-.--% 185B
21.66x2.46x12.54x-.--% 140B
46.49x5.41x35.7x-.--% 126B
Average 29.34x 6.53x 21.97x 0.69% 707.07B
Weighted average by Cap. 20.37x 6.86x 15.72x 0.41%

Y-o-Y evolution of P/E

Valuation ratios - P/E - PR TIMES Corporation

Historical PBR trend

Valuation ratios - PBR - PR TIMES Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - PR TIMES Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - PR TIMES Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - PR TIMES Corporation
  1. Stock Market
  2. Stocks
  3. 3922 Stock
  4. Valuation PR TIMES Corporation