|
Delayed
Japan Exchange
10:30:00 26/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 2,137.00 JPY | +1.09% |
|
+3.89% | +17.35% |
| 08-07 | Rasa Corporation authorizes a Buyback plan. | CI |
| 08-07 | Rasa Corporation announces an Equity Buyback for 300,000 shares, representing 2.73% for ¥600 million. | CI |
Company Valuation: Rasa Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 10,941 | 11,580 | 16,489 | 23,264 | 16,773 | 20,028 |
| Change | - | 5.84% | 42.39% | 41.09% | -27.9% | 19.4% |
| Enterprise Value (EV) 1 | 11,920 | 12,169 | 15,961 | 22,830 | 15,055 | 17,340 |
| Change | - | 2.09% | 31.16% | 43.04% | -34.05% | 15.18% |
| P/E | 7.09x | 5.75x | 7.89x | 11.6x | 7.8x | 8.47x |
| PBR | 0.62x | 0.6x | 0.81x | 1.08x | 0.73x | 0.85x |
| PEG | - | 0.2x | 1.28x | -3.56x | 1.16x | 0.5x |
| Capitalization / Revenue | 0.41x | 0.37x | 0.56x | 0.83x | 0.63x | 0.71x |
| EV / Revenue | 0.45x | 0.39x | 0.54x | 0.82x | 0.57x | 0.61x |
| EV / EBITDA | 4.9x | 4.34x | 5.16x | 8.39x | 5.41x | 5.52x |
| EV / EBIT | 5.44x | 4.77x | 5.59x | 9.14x | 5.95x | 5.86x |
| EV / FCF | 16x | 20.8x | 7.09x | 51.2x | 5.56x | 7.99x |
| FCF Yield | 6.26% | 4.81% | 14.1% | 1.95% | 18% | 12.5% |
| Dividend per Share 2 | 38 | 50 | 68 | 68 | 72 | 80 |
| Rate of return | 4.04% | 5.02% | 4.69% | 3.29% | 4.86% | 4.24% |
| EPS 2 | 132.8 | 173.2 | 183.9 | 177.9 | 189.9 | 223 |
| Distribution rate | 28.6% | 28.9% | 37% | 38.2% | 37.9% | 35.9% |
| Net sales 1 | 26,727 | 31,329 | 29,656 | 27,916 | 26,568 | 28,201 |
| EBITDA 1 | 2,435 | 2,801 | 3,094 | 2,722 | 2,783 | 3,143 |
| EBIT 1 | 2,191 | 2,552 | 2,854 | 2,498 | 2,532 | 2,959 |
| Net income 1 | 1,544 | 2,014 | 2,114 | 1,997 | 2,079 | 2,378 |
| Net Debt 1 | 979 | 589 | -528 | -434 | -1,718 | -2,688 |
| Reference price 2 | 941.00 | 996.00 | 1,451.00 | 2,068.00 | 1,482.00 | 1,889.00 |
| Nbr of stocks (in thousands) | 11,627 | 11,627 | 11,364 | 11,250 | 11,318 | 10,603 |
| Announcement Date | 27/08/21 | 28/06/22 | 28/06/23 | 25/06/24 | 24/06/25 | 24/06/26 |
1JPY in Million2JPY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 140M | |
| 28.06x | 3.21x | 18.54x | 0.74% | 61.31B | |
| 39.95x | 6.21x | 27.46x | 1.94% | 57.73B | |
| 32.9x | 5.51x | 19.65x | 0.9% | 13.22B | |
| 27.9x | 2.31x | 18.2x | 0.62% | 12.32B | |
| 16.21x | 1.28x | 10.32x | -.--% | 8.25B | |
| 26.36x | 1.74x | 14.78x | 2.96% | 6.61B | |
| 19.4x | 1.26x | 10.95x | 3.23% | 4.66B | |
| 29.04x | - | - | - | 2.92B | |
| -107.45x | 0.61x | 13.78x | - | 2.85B | |
| Average | 12.48x | 2.77x | 16.71x | 1.49% | 17B | |
| Weighted average by Cap. | 29.33x | 4.11x | 20.84x | 1.29% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 3023 Stock
- Valuation Rasa Corporation
Select your edition
All financial news and data tailored to specific country editions
